[MHC] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 5.92%
YoY- 196.35%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 22,127 18,183 19,060 54,451 58,916 45,174 29,869 -4.87%
PBT 25,089 4,202 7,941 20,873 8,190 4,341 3,973 35.93%
Tax -2,054 -1,144 -2,047 -2,997 -2,158 -1,472 -1,353 7.20%
NP 23,035 3,058 5,894 17,876 6,032 2,869 2,620 43.64%
-
NP to SH 22,758 3,016 5,894 17,876 6,032 2,873 2,286 46.64%
-
Tax Rate 8.19% 27.23% 25.78% 14.36% 26.35% 33.91% 34.05% -
Total Cost -908 15,125 13,166 36,575 52,884 42,305 27,249 -
-
Net Worth 166,771 159,366 70,175 122,868 64,430 104,579 82,000 12.55%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - 2,791 -
Div Payout % - - - - - - 122.09% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 166,771 159,366 70,175 122,868 64,430 104,579 82,000 12.55%
NOSH 84,228 91,066 70,175 70,210 64,430 62,999 50,000 9.07%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 104.10% 16.82% 30.92% 32.83% 10.24% 6.35% 8.77% -
ROE 13.65% 1.89% 8.40% 14.55% 9.36% 2.75% 2.79% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 26.27 19.97 27.16 77.55 91.44 71.70 59.74 -12.79%
EPS 27.02 3.31 8.40 25.46 9.36 4.56 4.57 34.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.58 -
NAPS 1.98 1.75 1.00 1.75 1.00 1.66 1.64 3.18%
Adjusted Per Share Value based on latest NOSH - 70,210
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.26 9.25 9.70 27.70 29.98 22.98 15.20 -4.87%
EPS 11.58 1.53 3.00 9.10 3.07 1.46 1.16 46.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 0.8485 0.8108 0.357 0.6251 0.3278 0.5321 0.4172 12.55%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.57 0.37 0.53 0.53 0.58 0.64 0.36 -
P/RPS 2.17 1.85 1.95 0.68 0.63 0.89 0.60 23.88%
P/EPS 2.11 11.17 6.31 2.08 6.20 14.03 7.87 -19.69%
EY 47.40 8.95 15.85 48.04 16.14 7.13 12.70 24.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.51 -
P/NAPS 0.29 0.21 0.53 0.30 0.58 0.39 0.22 4.70%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 08/08/07 26/07/06 30/08/05 19/08/04 21/08/03 21/08/02 20/09/01 -
Price 0.56 0.40 0.64 0.52 0.56 0.64 0.42 -
P/RPS 2.13 2.00 2.36 0.67 0.61 0.89 0.70 20.36%
P/EPS 2.07 12.08 7.62 2.04 5.98 14.03 9.19 -21.98%
EY 48.25 8.28 13.12 48.96 16.72 7.13 10.89 28.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.29 -
P/NAPS 0.28 0.23 0.64 0.30 0.56 0.39 0.26 1.24%

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