[MHC] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 197.29%
YoY- 219.28%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 31,347 44,528 54,451 65,222 59,968 56,835 58,916 -34.21%
PBT 19,968 20,607 20,873 19,236 7,839 7,830 8,190 80.65%
Tax -2,640 -3,168 -2,997 -2,359 -2,162 -1,931 -2,158 14.31%
NP 17,328 17,439 17,876 16,877 5,677 5,899 6,032 101.43%
-
NP to SH 17,328 17,439 17,876 16,877 5,677 5,899 6,032 101.43%
-
Tax Rate 13.22% 15.37% 14.36% 12.26% 27.58% 24.66% 26.35% -
Total Cost 14,019 27,089 36,575 48,345 54,291 50,936 52,884 -58.56%
-
Net Worth 124,820 123,406 122,868 120,736 111,423 63,409 64,430 55.09%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 124,820 123,406 122,868 120,736 111,423 63,409 64,430 55.09%
NOSH 70,123 70,117 70,210 70,195 70,077 63,409 64,430 5.77%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 55.28% 39.16% 32.83% 25.88% 9.47% 10.38% 10.24% -
ROE 13.88% 14.13% 14.55% 13.98% 5.09% 9.30% 9.36% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 44.70 63.51 77.55 92.91 85.57 89.63 91.44 -37.80%
EPS 24.71 24.87 25.46 24.04 8.10 9.30 9.36 90.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.76 1.75 1.72 1.59 1.00 1.00 46.61%
Adjusted Per Share Value based on latest NOSH - 70,195
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.95 22.66 27.70 33.18 30.51 28.92 29.98 -34.21%
EPS 8.82 8.87 9.10 8.59 2.89 3.00 3.07 101.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6351 0.6279 0.6251 0.6143 0.5669 0.3226 0.3278 55.10%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.52 0.52 0.53 0.58 0.55 0.56 0.58 -
P/RPS 1.16 0.82 0.68 0.62 0.64 0.62 0.63 49.94%
P/EPS 2.10 2.09 2.08 2.41 6.79 6.02 6.20 -51.24%
EY 47.52 47.83 48.04 41.45 14.73 16.61 16.14 104.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.30 0.34 0.35 0.56 0.58 -36.87%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 19/08/04 27/05/04 25/03/04 21/11/03 21/08/03 -
Price 0.47 0.53 0.52 0.53 0.57 0.56 0.56 -
P/RPS 1.05 0.83 0.67 0.57 0.67 0.62 0.61 43.39%
P/EPS 1.90 2.13 2.04 2.20 7.04 6.02 5.98 -53.27%
EY 52.58 46.93 48.96 45.36 14.21 16.61 16.72 113.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.30 0.31 0.36 0.56 0.56 -39.90%

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