[MHC] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -3.76%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 44,528 54,451 65,222 59,968 56,835 58,916 56,312 -14.45%
PBT 20,607 20,873 19,236 7,839 7,830 8,190 7,379 97.93%
Tax -3,168 -2,997 -2,359 -2,162 -1,931 -2,158 -2,097 31.56%
NP 17,439 17,876 16,877 5,677 5,899 6,032 5,282 121.24%
-
NP to SH 17,439 17,876 16,877 5,677 5,899 6,032 5,286 121.13%
-
Tax Rate 15.37% 14.36% 12.26% 27.58% 24.66% 26.35% 28.42% -
Total Cost 27,089 36,575 48,345 54,291 50,936 52,884 51,030 -34.36%
-
Net Worth 123,406 122,868 120,736 111,423 63,409 64,430 63,500 55.54%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 123,406 122,868 120,736 111,423 63,409 64,430 63,500 55.54%
NOSH 70,117 70,210 70,195 70,077 63,409 64,430 63,500 6.81%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 39.16% 32.83% 25.88% 9.47% 10.38% 10.24% 9.38% -
ROE 14.13% 14.55% 13.98% 5.09% 9.30% 9.36% 8.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 63.51 77.55 92.91 85.57 89.63 91.44 88.68 -19.90%
EPS 24.87 25.46 24.04 8.10 9.30 9.36 8.32 107.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.72 1.59 1.00 1.00 1.00 45.62%
Adjusted Per Share Value based on latest NOSH - 70,077
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.66 27.70 33.18 30.51 28.92 29.98 28.65 -14.43%
EPS 8.87 9.10 8.59 2.89 3.00 3.07 2.69 121.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6279 0.6251 0.6143 0.5669 0.3226 0.3278 0.3231 55.54%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.52 0.53 0.58 0.55 0.56 0.58 0.58 -
P/RPS 0.82 0.68 0.62 0.64 0.62 0.63 0.65 16.70%
P/EPS 2.09 2.08 2.41 6.79 6.02 6.20 6.97 -55.10%
EY 47.83 48.04 41.45 14.73 16.61 16.14 14.35 122.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.34 0.35 0.56 0.58 0.58 -35.48%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 19/08/04 27/05/04 25/03/04 21/11/03 21/08/03 22/05/03 -
Price 0.53 0.52 0.53 0.57 0.56 0.56 0.57 -
P/RPS 0.83 0.67 0.57 0.67 0.62 0.61 0.64 18.86%
P/EPS 2.13 2.04 2.20 7.04 6.02 5.98 6.85 -54.00%
EY 46.93 48.96 45.36 14.21 16.61 16.72 14.60 117.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.31 0.36 0.56 0.56 0.57 -34.73%

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