[MHC] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 12.67%
YoY- 300.39%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 17,769 15,373 13,947 26,915 42,355 42,498 23,072 -4.25%
PBT 26,671 4,932 4,931 17,580 4,860 4,201 2,325 50.14%
Tax -1,331 -1,603 -1,155 -1,993 -967 -1,035 -777 9.38%
NP 25,340 3,329 3,776 15,587 3,893 3,166 1,548 59.31%
-
NP to SH 25,314 3,238 3,619 15,587 3,893 3,166 1,548 59.28%
-
Tax Rate 4.99% 32.50% 23.42% 11.34% 19.90% 24.64% 33.42% -
Total Cost -7,571 12,044 10,171 11,328 38,462 39,332 21,524 -
-
Net Worth 173,533 147,565 70,135 123,516 99,382 107,610 104,884 8.74%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 173,533 147,565 70,135 123,516 99,382 107,610 104,884 8.74%
NOSH 84,239 84,322 70,135 70,180 63,300 63,300 63,183 4.90%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 142.61% 21.65% 27.07% 57.91% 9.19% 7.45% 6.71% -
ROE 14.59% 2.19% 5.16% 12.62% 3.92% 2.94% 1.48% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 21.09 18.23 19.89 38.35 66.91 67.14 36.52 -8.74%
EPS 30.05 3.84 4.30 22.21 6.15 5.01 2.45 51.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.75 1.00 1.76 1.57 1.70 1.66 3.66%
Adjusted Per Share Value based on latest NOSH - 70,117
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 9.04 7.82 7.10 13.69 21.55 21.62 11.74 -4.26%
EPS 12.88 1.65 1.84 7.93 1.98 1.61 0.79 59.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8829 0.7508 0.3568 0.6284 0.5056 0.5475 0.5336 8.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.53 0.40 0.54 0.52 0.56 0.56 0.41 -
P/RPS 2.51 2.19 2.72 1.36 0.84 0.83 1.12 14.38%
P/EPS 1.76 10.42 10.47 2.34 9.11 11.20 16.73 -31.28%
EY 56.70 9.60 9.56 42.71 10.98 8.93 5.98 45.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.54 0.30 0.36 0.33 0.25 0.65%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 25/10/07 20/11/06 28/11/05 30/11/04 21/11/03 21/11/02 21/11/01 -
Price 0.58 0.39 0.39 0.53 0.56 0.61 0.47 -
P/RPS 2.75 2.14 1.96 1.38 0.84 0.91 1.29 13.43%
P/EPS 1.93 10.16 7.56 2.39 9.11 12.20 19.18 -31.78%
EY 51.81 9.85 13.23 41.91 10.98 8.20 5.21 46.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 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