[MHC] YoY Annual (Unaudited) 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
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 20,761 18,550 31,868 60,116 57,007 33,207 37,655 -9.44%
PBT 7,927 5,502 20,024 7,780 7,171 3,075 8,949 -1.99%
Tax -1,902 -1,498 -2,933 -2,497 -1,960 -1,063 -1,821 0.72%
NP 6,025 4,004 17,091 5,283 5,211 2,012 7,128 -2.76%
-
NP to SH 5,795 3,926 17,091 5,283 5,211 2,012 7,128 -3.39%
-
Tax Rate 23.99% 27.23% 14.65% 32.10% 27.33% 34.57% 20.35% -
Total Cost 14,736 14,546 14,777 54,833 51,796 31,195 30,527 -11.42%
-
Net Worth 154,146 145,608 127,056 109,544 108,738 105,661 72,145 13.48%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 154,146 145,608 127,056 109,544 108,738 105,661 72,145 13.48%
NOSH 84,233 84,166 70,196 70,220 63,219 63,270 43,991 11.42%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 29.02% 21.58% 53.63% 8.79% 9.14% 6.06% 18.93% -
ROE 3.76% 2.70% 13.45% 4.82% 4.79% 1.90% 9.88% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.65 22.04 45.40 85.61 90.17 52.48 85.60 -18.72%
EPS 6.88 4.66 20.29 7.53 8.24 3.18 11.27 -7.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.73 1.81 1.56 1.72 1.67 1.64 1.84%
Adjusted Per Share Value based on latest NOSH - 70,077
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.56 9.44 16.21 30.59 29.00 16.90 19.16 -9.44%
EPS 2.95 2.00 8.70 2.69 2.65 1.02 3.63 -3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7843 0.7408 0.6465 0.5574 0.5533 0.5376 0.3671 13.48%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.40 0.37 0.52 0.55 0.61 0.48 0.39 -
P/RPS 1.62 1.68 1.15 0.64 0.68 0.91 0.46 23.33%
P/EPS 5.81 7.93 2.14 7.31 7.40 15.09 2.41 15.78%
EY 17.20 12.61 46.82 13.68 13.51 6.63 41.55 -13.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.29 0.35 0.35 0.29 0.24 -1.43%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 25/02/05 25/03/04 27/02/03 26/02/02 04/04/01 -
Price 0.54 0.38 0.47 0.57 0.60 0.58 0.33 -
P/RPS 2.19 1.72 1.04 0.67 0.67 1.11 0.39 33.30%
P/EPS 7.85 8.15 1.93 7.58 7.28 18.24 2.04 25.16%
EY 12.74 12.28 51.80 13.20 13.74 5.48 49.10 -20.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.26 0.37 0.35 0.35 0.20 6.98%

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