[MHC] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 25.41%
YoY- 115.1%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 18,379 44,528 56,835 52,646 30,982 9,100 15.08%
PBT 7,286 20,607 7,830 4,953 2,828 3,550 15.45%
Tax -1,799 -3,168 -1,931 -1,354 -819 -1,304 6.64%
NP 5,487 17,439 5,899 3,599 2,009 2,246 19.54%
-
NP to SH 5,400 17,439 5,899 3,603 1,675 2,246 19.16%
-
Tax Rate 24.69% 15.37% 24.66% 27.34% 28.96% 36.73% -
Total Cost 12,892 27,089 50,936 49,047 28,973 6,854 13.46%
-
Net Worth 70,324 123,406 63,409 107,500 104,855 40,250 11.79%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 70,324 123,406 63,409 107,500 104,855 40,250 11.79%
NOSH 70,324 70,117 63,409 63,235 63,166 40,250 11.79%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 29.85% 39.16% 10.38% 6.84% 6.48% 24.68% -
ROE 7.68% 14.13% 9.30% 3.35% 1.60% 5.58% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.13 63.51 89.63 83.25 49.05 22.61 2.93%
EPS 7.68 24.87 9.30 5.70 2.65 5.58 6.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.76 1.00 1.70 1.66 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 63,235
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.35 22.66 28.92 26.79 15.76 4.63 15.08%
EPS 2.75 8.87 3.00 1.83 0.85 1.14 19.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3578 0.6279 0.3226 0.547 0.5335 0.2048 11.79%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 0.54 0.52 0.56 0.56 0.41 0.00 -
P/RPS 2.07 0.82 0.62 0.67 0.84 0.00 -
P/EPS 7.03 2.09 6.02 9.83 15.46 0.00 -
EY 14.22 47.83 16.61 10.17 6.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.30 0.56 0.33 0.25 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/05 30/11/04 21/11/03 21/11/02 21/11/01 - -
Price 0.39 0.53 0.56 0.61 0.47 0.00 -
P/RPS 1.49 0.83 0.62 0.73 0.96 0.00 -
P/EPS 5.08 2.13 6.02 10.71 17.72 0.00 -
EY 19.69 46.93 16.61 9.34 5.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.56 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