[MHC] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -2.2%
YoY- 63.72%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 54,451 65,222 59,968 56,835 58,916 56,312 57,061 -3.07%
PBT 20,873 19,236 7,839 7,830 8,190 7,379 7,173 103.95%
Tax -2,997 -2,359 -2,162 -1,931 -2,158 -2,097 -2,006 30.72%
NP 17,876 16,877 5,677 5,899 6,032 5,282 5,167 128.91%
-
NP to SH 17,876 16,877 5,677 5,899 6,032 5,286 5,171 128.80%
-
Tax Rate 14.36% 12.26% 27.58% 24.66% 26.35% 28.42% 27.97% -
Total Cost 36,575 48,345 54,291 50,936 52,884 51,030 51,894 -20.81%
-
Net Worth 122,868 120,736 111,423 63,409 64,430 63,500 109,404 8.05%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 122,868 120,736 111,423 63,409 64,430 63,500 109,404 8.05%
NOSH 70,210 70,195 70,077 63,409 64,430 63,500 63,239 7.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 32.83% 25.88% 9.47% 10.38% 10.24% 9.38% 9.06% -
ROE 14.55% 13.98% 5.09% 9.30% 9.36% 8.32% 4.73% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 77.55 92.91 85.57 89.63 91.44 88.68 90.23 -9.61%
EPS 25.46 24.04 8.10 9.30 9.36 8.32 8.18 113.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.59 1.00 1.00 1.00 1.73 0.76%
Adjusted Per Share Value based on latest NOSH - 63,409
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.70 33.18 30.51 28.92 29.98 28.65 29.03 -3.08%
EPS 9.10 8.59 2.89 3.00 3.07 2.69 2.63 128.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6251 0.6143 0.5669 0.3226 0.3278 0.3231 0.5566 8.05%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.53 0.58 0.55 0.56 0.58 0.58 0.61 -
P/RPS 0.68 0.62 0.64 0.62 0.63 0.65 0.68 0.00%
P/EPS 2.08 2.41 6.79 6.02 6.20 6.97 7.46 -57.35%
EY 48.04 41.45 14.73 16.61 16.14 14.35 13.40 134.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.35 0.56 0.58 0.58 0.35 -9.77%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 25/03/04 21/11/03 21/08/03 22/05/03 27/02/03 -
Price 0.52 0.53 0.57 0.56 0.56 0.57 0.60 -
P/RPS 0.67 0.57 0.67 0.62 0.61 0.64 0.66 1.00%
P/EPS 2.04 2.20 7.04 6.02 5.98 6.85 7.34 -57.44%
EY 48.96 45.36 14.21 16.61 16.72 14.60 13.63 134.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.36 0.56 0.56 0.57 0.35 -9.77%

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