[MHC] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.22%
YoY- 102.37%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 59,968 56,835 58,916 56,312 57,061 52,646 45,174 20.72%
PBT 7,839 7,830 8,190 7,379 7,173 4,953 4,341 48.13%
Tax -2,162 -1,931 -2,158 -2,097 -2,006 -1,354 -1,472 29.12%
NP 5,677 5,899 6,032 5,282 5,167 3,599 2,869 57.41%
-
NP to SH 5,677 5,899 6,032 5,286 5,171 3,603 2,873 57.27%
-
Tax Rate 27.58% 24.66% 26.35% 28.42% 27.97% 27.34% 33.91% -
Total Cost 54,291 50,936 52,884 51,030 51,894 49,047 42,305 18.03%
-
Net Worth 111,423 63,409 64,430 63,500 109,404 107,500 104,579 4.30%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 111,423 63,409 64,430 63,500 109,404 107,500 104,579 4.30%
NOSH 70,077 63,409 64,430 63,500 63,239 63,235 62,999 7.33%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.47% 10.38% 10.24% 9.38% 9.06% 6.84% 6.35% -
ROE 5.09% 9.30% 9.36% 8.32% 4.73% 3.35% 2.75% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 85.57 89.63 91.44 88.68 90.23 83.25 71.70 12.47%
EPS 8.10 9.30 9.36 8.32 8.18 5.70 4.56 46.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.00 1.00 1.00 1.73 1.70 1.66 -2.82%
Adjusted Per Share Value based on latest NOSH - 63,500
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 30.51 28.92 29.98 28.65 29.03 26.79 22.98 20.73%
EPS 2.89 3.00 3.07 2.69 2.63 1.83 1.46 57.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5669 0.3226 0.3278 0.3231 0.5566 0.547 0.5321 4.30%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.55 0.56 0.58 0.58 0.61 0.56 0.64 -
P/RPS 0.64 0.62 0.63 0.65 0.68 0.67 0.89 -19.68%
P/EPS 6.79 6.02 6.20 6.97 7.46 9.83 14.03 -38.27%
EY 14.73 16.61 16.14 14.35 13.40 10.17 7.13 61.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.56 0.58 0.58 0.35 0.33 0.39 -6.94%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/03/04 21/11/03 21/08/03 22/05/03 27/02/03 21/11/02 21/08/02 -
Price 0.57 0.56 0.56 0.57 0.60 0.61 0.64 -
P/RPS 0.67 0.62 0.61 0.64 0.66 0.73 0.89 -17.20%
P/EPS 7.04 6.02 5.98 6.85 7.34 10.71 14.03 -36.77%
EY 14.21 16.61 16.72 14.60 13.63 9.34 7.13 58.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.56 0.56 0.57 0.35 0.36 0.39 -5.18%

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