[MHC] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 48.16%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 57,061 52,646 45,174 38,713 33,137 30,982 29,869 53.78%
PBT 7,173 4,953 4,341 3,985 2,964 2,828 3,973 48.11%
Tax -2,006 -1,354 -1,472 -1,368 -867 -819 -1,353 29.93%
NP 5,167 3,599 2,869 2,617 2,097 2,009 2,620 57.06%
-
NP to SH 5,171 3,603 2,873 2,612 1,763 1,675 2,286 72.06%
-
Tax Rate 27.97% 27.34% 33.91% 34.33% 29.25% 28.96% 34.05% -
Total Cost 51,894 49,047 42,305 36,096 31,040 28,973 27,249 53.46%
-
Net Worth 109,404 107,500 104,579 105,268 105,690 104,855 82,000 21.12%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - 2,791 -
Div Payout % - - - - - - 122.09% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 109,404 107,500 104,579 105,268 105,690 104,855 82,000 21.12%
NOSH 63,239 63,235 62,999 63,414 63,287 63,166 50,000 16.90%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.06% 6.84% 6.35% 6.76% 6.33% 6.48% 8.77% -
ROE 4.73% 3.35% 2.75% 2.48% 1.67% 1.60% 2.79% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 90.23 83.25 71.70 61.05 52.36 49.05 59.74 31.54%
EPS 8.18 5.70 4.56 4.12 2.79 2.65 4.57 47.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.58 -
NAPS 1.73 1.70 1.66 1.66 1.67 1.66 1.64 3.61%
Adjusted Per Share Value based on latest NOSH - 63,414
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 29.03 26.79 22.98 19.70 16.86 15.76 15.20 53.75%
EPS 2.63 1.83 1.46 1.33 0.90 0.85 1.16 72.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 0.5566 0.547 0.5321 0.5356 0.5377 0.5335 0.4172 21.12%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.61 0.56 0.64 0.61 0.48 0.41 0.36 -
P/RPS 0.68 0.67 0.89 1.00 0.92 0.84 0.60 8.67%
P/EPS 7.46 9.83 14.03 14.81 17.23 15.46 7.87 -3.49%
EY 13.40 10.17 7.13 6.75 5.80 6.47 12.70 3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.51 -
P/NAPS 0.35 0.33 0.39 0.37 0.29 0.25 0.22 36.16%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 21/08/02 22/05/02 26/02/02 21/11/01 20/09/01 -
Price 0.60 0.61 0.64 0.67 0.58 0.47 0.42 -
P/RPS 0.66 0.73 0.89 1.10 1.11 0.96 0.70 -3.83%
P/EPS 7.34 10.71 14.03 16.27 20.82 17.72 9.19 -13.88%
EY 13.63 9.34 7.13 6.15 4.80 5.64 10.89 16.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.29 -
P/NAPS 0.35 0.36 0.39 0.40 0.35 0.28 0.26 21.85%

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