[MHC] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 43.52%
YoY- 193.31%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 56,835 58,916 56,312 57,061 52,646 45,174 38,713 29.14%
PBT 7,830 8,190 7,379 7,173 4,953 4,341 3,985 56.81%
Tax -1,931 -2,158 -2,097 -2,006 -1,354 -1,472 -1,368 25.80%
NP 5,899 6,032 5,282 5,167 3,599 2,869 2,617 71.83%
-
NP to SH 5,899 6,032 5,286 5,171 3,603 2,873 2,612 72.05%
-
Tax Rate 24.66% 26.35% 28.42% 27.97% 27.34% 33.91% 34.33% -
Total Cost 50,936 52,884 51,030 51,894 49,047 42,305 36,096 25.78%
-
Net Worth 63,409 64,430 63,500 109,404 107,500 104,579 105,268 -28.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 63,409 64,430 63,500 109,404 107,500 104,579 105,268 -28.65%
NOSH 63,409 64,430 63,500 63,239 63,235 62,999 63,414 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.38% 10.24% 9.38% 9.06% 6.84% 6.35% 6.76% -
ROE 9.30% 9.36% 8.32% 4.73% 3.35% 2.75% 2.48% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 89.63 91.44 88.68 90.23 83.25 71.70 61.05 29.14%
EPS 9.30 9.36 8.32 8.18 5.70 4.56 4.12 71.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.73 1.70 1.66 1.66 -28.64%
Adjusted Per Share Value based on latest NOSH - 63,239
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 28.92 29.98 28.65 29.03 26.79 22.98 19.70 29.13%
EPS 3.00 3.07 2.69 2.63 1.83 1.46 1.33 71.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3226 0.3278 0.3231 0.5566 0.547 0.5321 0.5356 -28.65%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.56 0.58 0.58 0.61 0.56 0.64 0.61 -
P/RPS 0.62 0.63 0.65 0.68 0.67 0.89 1.00 -27.26%
P/EPS 6.02 6.20 6.97 7.46 9.83 14.03 14.81 -45.09%
EY 16.61 16.14 14.35 13.40 10.17 7.13 6.75 82.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.58 0.35 0.33 0.39 0.37 31.78%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 21/08/03 22/05/03 27/02/03 21/11/02 21/08/02 22/05/02 -
Price 0.56 0.56 0.57 0.60 0.61 0.64 0.67 -
P/RPS 0.62 0.61 0.64 0.66 0.73 0.89 1.10 -31.74%
P/EPS 6.02 5.98 6.85 7.34 10.71 14.03 16.27 -48.42%
EY 16.61 16.72 14.60 13.63 9.34 7.13 6.15 93.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.57 0.35 0.36 0.39 0.40 25.12%

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