[MHC] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 56.16%
YoY- 22.96%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 20,497 18,596 35,886 56,473 56,664 30,762 39,396 -10.31%
PBT 6,576 6,574 23,440 6,480 5,601 3,100 11,498 -8.88%
Tax -2,137 -1,540 -2,657 -1,289 -1,380 -1,036 -2,592 -3.16%
NP 4,438 5,034 20,782 5,190 4,221 2,064 8,906 -10.95%
-
NP to SH 4,317 4,825 20,782 5,190 4,221 2,064 8,906 -11.36%
-
Tax Rate 32.50% 23.43% 11.34% 19.89% 24.64% 33.42% 22.54% -
Total Cost 16,058 13,561 15,104 51,282 52,442 28,698 30,489 -10.13%
-
Net Worth 147,565 70,135 123,516 99,382 107,610 104,884 74,055 12.17%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 147,565 70,135 123,516 99,382 107,610 104,884 74,055 12.17%
NOSH 84,322 70,135 70,180 63,300 63,300 63,183 39,976 13.23%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 21.65% 27.07% 57.91% 9.19% 7.45% 6.71% 22.61% -
ROE 2.93% 6.88% 16.83% 5.22% 3.92% 1.97% 12.03% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.31 26.51 51.14 89.21 89.52 48.69 98.55 -20.79%
EPS 5.12 5.73 29.61 8.20 6.68 3.27 22.28 -21.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.00 1.76 1.57 1.70 1.66 1.8525 -0.94%
Adjusted Per Share Value based on latest NOSH - 63,409
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.43 9.46 18.26 28.73 28.83 15.65 20.04 -10.30%
EPS 2.20 2.46 10.57 2.64 2.15 1.05 4.53 -11.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7508 0.3568 0.6284 0.5056 0.5475 0.5336 0.3768 12.17%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 0.40 0.54 0.52 0.56 0.56 0.41 0.00 -
P/RPS 1.65 2.04 1.02 0.63 0.63 0.84 0.00 -
P/EPS 7.81 7.85 1.76 6.83 8.40 12.55 0.00 -
EY 12.80 12.74 56.95 14.64 11.91 7.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.54 0.30 0.36 0.33 0.25 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 28/11/05 30/11/04 21/11/03 21/11/02 21/11/01 22/11/00 -
Price 0.39 0.39 0.53 0.56 0.61 0.47 0.00 -
P/RPS 1.60 1.47 1.04 0.63 0.68 0.97 0.00 -
P/EPS 7.62 5.67 1.79 6.83 9.15 14.39 0.00 -
EY 13.13 17.64 55.87 14.64 10.93 6.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.39 0.30 0.36 0.36 0.28 0.00 -

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