[MHC] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 25.41%
YoY- 115.1%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 58,916 56,312 57,061 52,646 45,174 38,713 33,137 46.91%
PBT 8,190 7,379 7,173 4,953 4,341 3,985 2,964 97.27%
Tax -2,158 -2,097 -2,006 -1,354 -1,472 -1,368 -867 83.96%
NP 6,032 5,282 5,167 3,599 2,869 2,617 2,097 102.65%
-
NP to SH 6,032 5,286 5,171 3,603 2,873 2,612 1,763 127.57%
-
Tax Rate 26.35% 28.42% 27.97% 27.34% 33.91% 34.33% 29.25% -
Total Cost 52,884 51,030 51,894 49,047 42,305 36,096 31,040 42.78%
-
Net Worth 64,430 63,500 109,404 107,500 104,579 105,268 105,690 -28.16%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 64,430 63,500 109,404 107,500 104,579 105,268 105,690 -28.16%
NOSH 64,430 63,500 63,239 63,235 62,999 63,414 63,287 1.20%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.24% 9.38% 9.06% 6.84% 6.35% 6.76% 6.33% -
ROE 9.36% 8.32% 4.73% 3.35% 2.75% 2.48% 1.67% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 91.44 88.68 90.23 83.25 71.70 61.05 52.36 45.16%
EPS 9.36 8.32 8.18 5.70 4.56 4.12 2.79 124.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.73 1.70 1.66 1.66 1.67 -29.02%
Adjusted Per Share Value based on latest NOSH - 63,235
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.98 28.65 29.03 26.79 22.98 19.70 16.86 46.92%
EPS 3.07 2.69 2.63 1.83 1.46 1.33 0.90 127.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3278 0.3231 0.5566 0.547 0.5321 0.5356 0.5377 -28.16%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.58 0.58 0.61 0.56 0.64 0.61 0.48 -
P/RPS 0.63 0.65 0.68 0.67 0.89 1.00 0.92 -22.36%
P/EPS 6.20 6.97 7.46 9.83 14.03 14.81 17.23 -49.50%
EY 16.14 14.35 13.40 10.17 7.13 6.75 5.80 98.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.35 0.33 0.39 0.37 0.29 58.94%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 22/05/03 27/02/03 21/11/02 21/08/02 22/05/02 26/02/02 -
Price 0.56 0.57 0.60 0.61 0.64 0.67 0.58 -
P/RPS 0.61 0.64 0.66 0.73 0.89 1.10 1.11 -32.98%
P/EPS 5.98 6.85 7.34 10.71 14.03 16.27 20.82 -56.56%
EY 16.72 14.60 13.63 9.34 7.13 6.15 4.80 130.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.35 0.36 0.39 0.40 0.35 36.91%

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