[MHC] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -41.55%
YoY- 732.37%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 21,372 18,640 17,894 42,468 53,504 49,782 25,718 -3.03%
PBT 39,030 3,924 6,420 30,468 4,408 2,372 -380 -
Tax -1,812 -1,370 -1,616 -2,800 -1,132 -770 380 -
NP 37,218 2,554 4,804 27,668 3,276 1,602 0 -
-
NP to SH 37,190 2,554 4,804 27,668 3,324 1,602 -630 -
-
Tax Rate 4.64% 34.91% 25.17% 9.19% 25.68% 32.46% - -
Total Cost -15,846 16,086 13,090 14,800 50,228 48,180 25,718 -
-
Net Worth 166,748 152,023 70,180 122,828 109,730 104,697 103,319 8.30%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 166,748 152,023 70,180 122,828 109,730 104,697 103,319 8.30%
NOSH 84,216 86,870 70,180 70,187 64,169 63,070 63,000 4.95%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 174.14% 13.70% 26.85% 65.15% 6.12% 3.22% 0.00% -
ROE 22.30% 1.68% 6.85% 22.53% 3.03% 1.53% -0.61% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 25.38 21.46 25.50 60.51 83.38 78.93 40.82 -7.61%
EPS 44.16 2.94 5.54 39.42 5.18 2.54 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.75 1.00 1.75 1.71 1.66 1.64 3.18%
Adjusted Per Share Value based on latest NOSH - 70,210
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 10.87 9.48 9.10 21.61 27.22 25.33 13.09 -3.04%
EPS 18.92 1.30 2.44 14.08 1.69 0.82 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8484 0.7735 0.3571 0.6249 0.5583 0.5327 0.5257 8.29%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.57 0.37 0.53 0.53 0.58 0.64 0.36 -
P/RPS 2.25 1.72 2.08 0.88 0.70 0.81 0.88 16.92%
P/EPS 1.29 12.59 7.74 1.34 11.20 25.20 -36.00 -
EY 77.47 7.95 12.92 74.38 8.93 3.97 -2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.21 0.53 0.30 0.34 0.39 0.22 4.70%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 08/08/07 26/07/06 30/08/05 19/08/04 21/08/03 21/08/02 20/09/01 -
Price 0.56 0.40 0.64 0.52 0.56 0.64 0.42 -
P/RPS 2.21 1.86 2.51 0.86 0.67 0.81 1.03 13.56%
P/EPS 1.27 13.61 9.35 1.32 10.81 25.20 -42.00 -
EY 78.86 7.35 10.70 75.81 9.25 3.97 -2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.64 0.30 0.33 0.39 0.26 1.24%

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