[MHC] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 163.5%
YoY- 104.52%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 18,596 35,886 56,473 56,664 30,762 39,396 0 -100.00%
PBT 6,574 23,440 6,480 5,601 3,100 11,498 0 -100.00%
Tax -1,540 -2,657 -1,289 -1,380 -1,036 -2,592 0 -100.00%
NP 5,034 20,782 5,190 4,221 2,064 8,906 0 -100.00%
-
NP to SH 4,825 20,782 5,190 4,221 2,064 8,906 0 -100.00%
-
Tax Rate 23.43% 11.34% 19.89% 24.64% 33.42% 22.54% - -
Total Cost 13,561 15,104 51,282 52,442 28,698 30,489 0 -100.00%
-
Net Worth 70,135 123,516 99,382 107,610 104,884 74,055 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 70,135 123,516 99,382 107,610 104,884 74,055 0 -100.00%
NOSH 70,135 70,180 63,300 63,300 63,183 39,976 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 27.07% 57.91% 9.19% 7.45% 6.71% 22.61% 0.00% -
ROE 6.88% 16.83% 5.22% 3.92% 1.97% 12.03% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 26.51 51.14 89.21 89.52 48.69 98.55 0.00 -100.00%
EPS 5.73 29.61 8.20 6.68 3.27 22.28 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.76 1.57 1.70 1.66 1.8525 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 63,235
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 9.46 18.26 28.73 28.83 15.65 20.04 0.00 -100.00%
EPS 2.46 10.57 2.64 2.15 1.05 4.53 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3568 0.6284 0.5056 0.5475 0.5336 0.3768 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - - -
Price 0.54 0.52 0.56 0.56 0.41 0.00 0.00 -
P/RPS 2.04 1.02 0.63 0.63 0.84 0.00 0.00 -100.00%
P/EPS 7.85 1.76 6.83 8.40 12.55 0.00 0.00 -100.00%
EY 12.74 56.95 14.64 11.91 7.97 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.30 0.36 0.33 0.25 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 30/11/04 21/11/03 21/11/02 21/11/01 22/11/00 - -
Price 0.39 0.53 0.56 0.61 0.47 0.00 0.00 -
P/RPS 1.47 1.04 0.63 0.68 0.97 0.00 0.00 -100.00%
P/EPS 5.67 1.79 6.83 9.15 14.39 0.00 0.00 -100.00%
EY 17.64 55.87 14.64 10.93 6.95 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.36 0.36 0.28 0.00 0.00 -100.00%

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