[MHC] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 197.29%
YoY- 219.28%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 21,962 18,046 19,791 65,222 56,312 38,713 22,536 -0.42%
PBT 9,279 4,590 9,183 19,236 7,379 3,985 3,872 15.67%
Tax -2,321 -964 -2,539 -2,359 -2,097 -1,368 -1,252 10.83%
NP 6,958 3,626 6,644 16,877 5,282 2,617 2,620 17.66%
-
NP to SH 6,640 3,632 6,644 16,877 5,286 2,612 2,291 19.39%
-
Tax Rate 25.01% 21.00% 27.65% 12.26% 28.42% 34.33% 32.33% -
Total Cost 15,004 14,420 13,147 48,345 51,030 36,096 19,916 -4.60%
-
Net Worth 151,913 148,330 70,124 120,736 63,500 105,268 63,269 15.71%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 151,913 148,330 70,124 120,736 63,500 105,268 63,269 15.71%
NOSH 84,396 83,802 70,124 70,195 63,500 63,414 63,269 4.91%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 31.68% 20.09% 33.57% 25.88% 9.38% 6.76% 11.63% -
ROE 4.37% 2.45% 9.47% 13.98% 8.32% 2.48% 3.62% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.02 21.53 28.22 92.91 88.68 61.05 35.62 -5.09%
EPS 7.87 4.33 9.47 24.04 8.32 4.12 3.62 13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.77 1.00 1.72 1.00 1.66 1.00 10.28%
Adjusted Per Share Value based on latest NOSH - 70,195
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 11.17 9.18 10.07 33.18 28.65 19.70 11.47 -0.44%
EPS 3.38 1.85 3.38 8.59 2.69 1.33 1.17 19.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7729 0.7547 0.3568 0.6143 0.3231 0.5356 0.3219 15.71%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.55 0.39 0.48 0.58 0.58 0.61 0.35 -
P/RPS 2.11 1.81 1.70 0.62 0.65 1.00 0.98 13.62%
P/EPS 6.99 9.00 5.07 2.41 6.97 14.81 9.67 -5.26%
EY 14.30 11.11 19.74 41.45 14.35 6.75 10.35 5.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.22 0.48 0.34 0.58 0.37 0.35 -2.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/04/07 09/05/06 27/05/05 27/05/04 22/05/03 22/05/02 - -
Price 0.57 0.42 0.49 0.53 0.57 0.67 0.00 -
P/RPS 2.19 1.95 1.74 0.57 0.64 1.10 0.00 -
P/EPS 7.24 9.69 5.17 2.20 6.85 16.27 0.00 -
EY 13.80 10.32 19.34 45.36 14.60 6.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.49 0.31 0.57 0.40 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