[MHC] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 5.25%
YoY- -32.71%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 52,646 45,174 38,713 33,137 30,982 29,869 22,536 75.96%
PBT 4,953 4,341 3,985 2,964 2,828 3,973 3,872 17.82%
Tax -1,354 -1,472 -1,368 -867 -819 -1,353 -1,252 5.35%
NP 3,599 2,869 2,617 2,097 2,009 2,620 2,620 23.54%
-
NP to SH 3,603 2,873 2,612 1,763 1,675 2,286 2,291 35.19%
-
Tax Rate 27.34% 33.91% 34.33% 29.25% 28.96% 34.05% 32.33% -
Total Cost 49,047 42,305 36,096 31,040 28,973 27,249 19,916 82.26%
-
Net Worth 107,500 104,579 105,268 105,690 104,855 82,000 63,269 42.34%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - 2,791 - -
Div Payout % - - - - - 122.09% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 107,500 104,579 105,268 105,690 104,855 82,000 63,269 42.34%
NOSH 63,235 62,999 63,414 63,287 63,166 50,000 63,269 -0.03%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.84% 6.35% 6.76% 6.33% 6.48% 8.77% 11.63% -
ROE 3.35% 2.75% 2.48% 1.67% 1.60% 2.79% 3.62% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 83.25 71.70 61.05 52.36 49.05 59.74 35.62 76.02%
EPS 5.70 4.56 4.12 2.79 2.65 4.57 3.62 35.30%
DPS 0.00 0.00 0.00 0.00 0.00 5.58 0.00 -
NAPS 1.70 1.66 1.66 1.67 1.66 1.64 1.00 42.39%
Adjusted Per Share Value based on latest NOSH - 63,287
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 26.79 22.98 19.70 16.86 15.76 15.20 11.47 75.94%
EPS 1.83 1.46 1.33 0.90 0.85 1.16 1.17 34.70%
DPS 0.00 0.00 0.00 0.00 0.00 1.42 0.00 -
NAPS 0.547 0.5321 0.5356 0.5377 0.5335 0.4172 0.3219 42.35%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.56 0.64 0.61 0.48 0.41 0.36 0.35 -
P/RPS 0.67 0.89 1.00 0.92 0.84 0.60 0.98 -22.37%
P/EPS 9.83 14.03 14.81 17.23 15.46 7.87 9.67 1.09%
EY 10.17 7.13 6.75 5.80 6.47 12.70 10.35 -1.16%
DY 0.00 0.00 0.00 0.00 0.00 15.51 0.00 -
P/NAPS 0.33 0.39 0.37 0.29 0.25 0.22 0.35 -3.84%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 21/08/02 22/05/02 26/02/02 21/11/01 20/09/01 - -
Price 0.61 0.64 0.67 0.58 0.47 0.42 0.00 -
P/RPS 0.73 0.89 1.10 1.11 0.96 0.70 0.00 -
P/EPS 10.71 14.03 16.27 20.82 17.72 9.19 0.00 -
EY 9.34 7.13 6.15 4.80 5.64 10.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 13.29 0.00 -
P/NAPS 0.36 0.39 0.40 0.35 0.28 0.26 0.00 -

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