[MHC] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 5.92%
YoY- 196.35%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 19,791 31,347 44,528 54,451 65,222 59,968 56,835 -50.47%
PBT 9,183 19,968 20,607 20,873 19,236 7,839 7,830 11.20%
Tax -2,539 -2,640 -3,168 -2,997 -2,359 -2,162 -1,931 20.00%
NP 6,644 17,328 17,439 17,876 16,877 5,677 5,899 8.24%
-
NP to SH 6,644 17,328 17,439 17,876 16,877 5,677 5,899 8.24%
-
Tax Rate 27.65% 13.22% 15.37% 14.36% 12.26% 27.58% 24.66% -
Total Cost 13,147 14,019 27,089 36,575 48,345 54,291 50,936 -59.42%
-
Net Worth 70,124 124,820 123,406 122,868 120,736 111,423 63,409 6.93%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 70,124 124,820 123,406 122,868 120,736 111,423 63,409 6.93%
NOSH 70,124 70,123 70,117 70,210 70,195 70,077 63,409 6.93%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 33.57% 55.28% 39.16% 32.83% 25.88% 9.47% 10.38% -
ROE 9.47% 13.88% 14.13% 14.55% 13.98% 5.09% 9.30% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.22 44.70 63.51 77.55 92.91 85.57 89.63 -53.68%
EPS 9.47 24.71 24.87 25.46 24.04 8.10 9.30 1.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.78 1.76 1.75 1.72 1.59 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 70,210
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.07 15.95 22.66 27.70 33.18 30.51 28.92 -50.47%
EPS 3.38 8.82 8.87 9.10 8.59 2.89 3.00 8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3568 0.6351 0.6279 0.6251 0.6143 0.5669 0.3226 6.94%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.48 0.52 0.52 0.53 0.58 0.55 0.56 -
P/RPS 1.70 1.16 0.82 0.68 0.62 0.64 0.62 95.78%
P/EPS 5.07 2.10 2.09 2.08 2.41 6.79 6.02 -10.80%
EY 19.74 47.52 47.83 48.04 41.45 14.73 16.61 12.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.29 0.30 0.30 0.34 0.35 0.56 -9.75%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 30/11/04 19/08/04 27/05/04 25/03/04 21/11/03 -
Price 0.49 0.47 0.53 0.52 0.53 0.57 0.56 -
P/RPS 1.74 1.05 0.83 0.67 0.57 0.67 0.62 98.83%
P/EPS 5.17 1.90 2.13 2.04 2.20 7.04 6.02 -9.64%
EY 19.34 52.58 46.93 48.96 45.36 14.21 16.61 10.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.26 0.30 0.30 0.31 0.36 0.56 -8.50%

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