[MHC] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -14.16%
YoY- 339.39%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 4,001 4,432 17,613 14,480 10,065 7,910 0 -100.00%
PBT 503 2,340 2,979 2,970 750 614 0 -100.00%
Tax -111 -643 -1,171 -940 -288 -240 0 -100.00%
NP 392 1,697 1,808 2,030 462 374 0 -100.00%
-
NP to SH 473 1,697 1,808 2,030 462 374 0 -100.00%
-
Tax Rate 22.07% 27.48% 39.31% 31.65% 38.40% 39.09% - -
Total Cost 3,609 2,735 15,805 12,450 9,603 7,536 0 -100.00%
-
Net Worth 130,074 124,820 111,423 109,404 105,690 91,546 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - 2,791 - -
Div Payout % - - - - - 746.27% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 130,074 124,820 111,423 109,404 105,690 91,546 0 -100.00%
NOSH 84,464 70,123 70,077 63,239 63,287 55,820 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.80% 38.29% 10.27% 14.02% 4.59% 4.73% 0.00% -
ROE 0.36% 1.36% 1.62% 1.86% 0.44% 0.41% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 4.74 6.32 25.13 22.90 15.90 14.17 0.00 -100.00%
EPS 0.56 2.42 2.58 3.21 0.73 0.67 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.54 1.78 1.59 1.73 1.67 1.64 6.53 1.54%
Adjusted Per Share Value based on latest NOSH - 63,239
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2.04 2.25 8.96 7.37 5.12 4.02 0.00 -100.00%
EPS 0.24 0.86 0.92 1.03 0.24 0.19 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.42 0.00 -
NAPS 0.6618 0.6351 0.5669 0.5566 0.5377 0.4658 6.53 2.46%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.37 0.52 0.55 0.61 0.48 0.39 0.00 -
P/RPS 7.81 8.23 2.19 2.66 3.02 2.75 0.00 -100.00%
P/EPS 66.07 21.49 21.32 19.00 65.75 58.21 0.00 -100.00%
EY 1.51 4.65 4.69 5.26 1.52 1.72 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 12.82 0.00 -
P/NAPS 0.24 0.29 0.35 0.35 0.29 0.24 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 25/02/05 25/03/04 27/02/03 26/02/02 04/04/01 - -
Price 0.38 0.47 0.57 0.60 0.58 0.33 0.00 -
P/RPS 8.02 7.44 2.27 2.62 3.65 2.33 0.00 -100.00%
P/EPS 67.86 19.42 22.09 18.69 79.45 49.25 0.00 -100.00%
EY 1.47 5.15 4.53 5.35 1.26 2.03 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 15.15 0.00 -
P/NAPS 0.25 0.26 0.36 0.35 0.35 0.20 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