[MHC] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -2.2%
YoY- 63.72%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 19,236 18,379 44,528 56,835 52,646 30,982 9,100 13.28%
PBT 5,436 7,286 20,607 7,830 4,953 2,828 3,550 7.35%
Tax -1,714 -1,799 -3,168 -1,931 -1,354 -819 -1,304 4.65%
NP 3,722 5,487 17,439 5,899 3,599 2,009 2,246 8.77%
-
NP to SH 3,719 5,400 17,439 5,899 3,603 1,675 2,246 8.76%
-
Tax Rate 31.53% 24.69% 15.37% 24.66% 27.34% 28.96% 36.73% -
Total Cost 15,514 12,892 27,089 50,936 49,047 28,973 6,854 14.57%
-
Net Worth 147,352 70,324 123,406 63,409 107,500 104,855 40,250 24.13%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 147,352 70,324 123,406 63,409 107,500 104,855 40,250 24.13%
NOSH 84,201 70,324 70,117 63,409 63,235 63,166 40,250 13.08%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 19.35% 29.85% 39.16% 10.38% 6.84% 6.48% 24.68% -
ROE 2.52% 7.68% 14.13% 9.30% 3.35% 1.60% 5.58% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 22.85 26.13 63.51 89.63 83.25 49.05 22.61 0.17%
EPS 4.42 7.68 24.87 9.30 5.70 2.65 5.58 -3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.00 1.76 1.00 1.70 1.66 1.00 9.77%
Adjusted Per Share Value based on latest NOSH - 63,409
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.79 9.35 22.66 28.92 26.79 15.76 4.63 13.28%
EPS 1.89 2.75 8.87 3.00 1.83 0.85 1.14 8.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7497 0.3578 0.6279 0.3226 0.547 0.5335 0.2048 24.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 0.40 0.54 0.52 0.56 0.56 0.41 0.00 -
P/RPS 1.75 2.07 0.82 0.62 0.67 0.84 0.00 -
P/EPS 9.06 7.03 2.09 6.02 9.83 15.46 0.00 -
EY 11.04 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 0.00 -
P/NAPS 0.23 0.54 0.30 0.56 0.33 0.25 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 28/11/05 30/11/04 21/11/03 21/11/02 21/11/01 - -
Price 0.39 0.39 0.53 0.56 0.61 0.47 0.00 -
P/RPS 1.71 1.49 0.83 0.62 0.73 0.96 0.00 -
P/EPS 8.83 5.08 2.13 6.02 10.71 17.72 0.00 -
EY 11.33 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 0.00 -
P/NAPS 0.22 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