[MHC] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.11%
YoY- 109.95%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 65,222 59,968 56,835 58,916 56,312 57,061 52,646 15.33%
PBT 19,236 7,839 7,830 8,190 7,379 7,173 4,953 146.87%
Tax -2,359 -2,162 -1,931 -2,158 -2,097 -2,006 -1,354 44.74%
NP 16,877 5,677 5,899 6,032 5,282 5,167 3,599 179.89%
-
NP to SH 16,877 5,677 5,899 6,032 5,286 5,171 3,603 179.69%
-
Tax Rate 12.26% 27.58% 24.66% 26.35% 28.42% 27.97% 27.34% -
Total Cost 48,345 54,291 50,936 52,884 51,030 51,894 49,047 -0.95%
-
Net Worth 120,736 111,423 63,409 64,430 63,500 109,404 107,500 8.04%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 120,736 111,423 63,409 64,430 63,500 109,404 107,500 8.04%
NOSH 70,195 70,077 63,409 64,430 63,500 63,239 63,235 7.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 25.88% 9.47% 10.38% 10.24% 9.38% 9.06% 6.84% -
ROE 13.98% 5.09% 9.30% 9.36% 8.32% 4.73% 3.35% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 92.91 85.57 89.63 91.44 88.68 90.23 83.25 7.58%
EPS 24.04 8.10 9.30 9.36 8.32 8.18 5.70 160.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.59 1.00 1.00 1.00 1.73 1.70 0.78%
Adjusted Per Share Value based on latest NOSH - 64,430
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.18 30.51 28.92 29.98 28.65 29.03 26.79 15.31%
EPS 8.59 2.89 3.00 3.07 2.69 2.63 1.83 180.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6143 0.5669 0.3226 0.3278 0.3231 0.5566 0.547 8.03%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.58 0.55 0.56 0.58 0.58 0.61 0.56 -
P/RPS 0.62 0.64 0.62 0.63 0.65 0.68 0.67 -5.03%
P/EPS 2.41 6.79 6.02 6.20 6.97 7.46 9.83 -60.79%
EY 41.45 14.73 16.61 16.14 14.35 13.40 10.17 154.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.56 0.58 0.58 0.35 0.33 2.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 25/03/04 21/11/03 21/08/03 22/05/03 27/02/03 21/11/02 -
Price 0.53 0.57 0.56 0.56 0.57 0.60 0.61 -
P/RPS 0.57 0.67 0.62 0.61 0.64 0.66 0.73 -15.19%
P/EPS 2.20 7.04 6.02 5.98 6.85 7.34 10.71 -65.15%
EY 45.36 14.21 16.61 16.72 14.60 13.63 9.34 186.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.56 0.56 0.57 0.35 0.36 -9.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment