[MHC] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -73.06%
YoY- -90.27%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 30,472 21,952 16,596 16,204 62,428 41,412 44,408 -6.07%
PBT 35,928 9,720 2,752 6,188 49,328 3,740 2,916 51.91%
Tax -4,272 -2,324 -372 -1,584 -1,988 -1,200 -836 31.20%
NP 31,656 7,396 2,380 4,604 47,340 2,540 2,080 57.35%
-
NP to SH 31,584 6,988 2,380 4,604 47,340 2,540 2,080 57.29%
-
Tax Rate 11.89% 23.91% 13.52% 25.60% 4.03% 32.09% 28.67% -
Total Cost -1,184 14,556 14,216 11,600 15,088 38,872 42,328 -
-
Net Worth 192,975 151,913 148,330 70,124 120,736 109,855 105,268 10.61%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 192,975 151,913 148,330 70,124 120,736 109,855 105,268 10.61%
NOSH 84,268 84,396 83,802 70,124 70,195 63,500 63,414 4.84%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 103.89% 33.69% 14.34% 28.41% 75.83% 6.13% 4.68% -
ROE 16.37% 4.60% 1.60% 6.57% 39.21% 2.31% 1.98% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 36.16 26.01 19.80 23.11 88.93 65.22 70.03 -10.42%
EPS 37.48 8.28 2.84 5.48 67.44 4.00 3.28 50.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 1.80 1.77 1.00 1.72 1.73 1.66 5.50%
Adjusted Per Share Value based on latest NOSH - 70,124
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 15.50 11.17 8.44 8.24 31.76 21.07 22.59 -6.07%
EPS 16.07 3.56 1.21 2.34 24.09 1.29 1.06 57.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9818 0.7729 0.7547 0.3568 0.6143 0.5589 0.5356 10.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.64 0.55 0.39 0.48 0.58 0.58 0.61 -
P/RPS 1.77 2.11 1.97 2.08 0.65 0.89 0.87 12.55%
P/EPS 1.71 6.64 13.73 7.31 0.86 14.50 18.60 -32.79%
EY 58.56 15.05 7.28 13.68 116.28 6.90 5.38 48.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.22 0.48 0.34 0.34 0.37 -4.53%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 15/05/08 25/04/07 09/05/06 27/05/05 27/05/04 22/05/03 22/05/02 -
Price 0.74 0.57 0.42 0.49 0.53 0.57 0.67 -
P/RPS 2.05 2.19 2.12 2.12 0.60 0.87 0.96 13.46%
P/EPS 1.97 6.88 14.79 7.46 0.79 14.25 20.43 -32.25%
EY 50.65 14.53 6.76 13.40 127.25 7.02 4.90 47.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.24 0.49 0.31 0.33 0.40 -3.64%

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