[MHC] QoQ Cumulative Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 354,474 250,787 146,933 69,128 301,368 215,624 145,843 80.29% QoQ % 41.34% 70.68% 112.55% -77.06% 39.77% 47.85% - Horiz. % 243.05% 171.96% 100.75% 47.40% 206.64% 147.85% 100.00%
PBT 32,500 20,056 7,951 1,012 9,740 6,746 4,818 254.95% QoQ % 62.05% 152.24% 685.67% -89.61% 44.38% 40.02% - Horiz. % 674.55% 416.27% 165.03% 21.00% 202.16% 140.02% 100.00%
Tax -9,679 -5,251 -2,265 -350 -5,797 -2,256 -2,213 166.25% QoQ % -84.33% -131.83% -547.14% 93.96% -156.96% -1.94% - Horiz. % 437.37% 237.28% 102.35% 15.82% 261.95% 101.94% 100.00%
NP 22,821 14,805 5,686 662 3,943 4,490 2,605 322.18% QoQ % 54.14% 160.38% 758.91% -83.21% -12.18% 72.36% - Horiz. % 876.05% 568.33% 218.27% 25.41% 151.36% 172.36% 100.00%
NP to SH 13,438 9,217 3,823 1,261 2,511 2,455 1,089 429.95% QoQ % 45.80% 141.09% 203.17% -49.78% 2.28% 125.44% - Horiz. % 1,233.98% 846.37% 351.06% 115.79% 230.58% 225.44% 100.00%
Tax Rate 29.78 % 26.18 % 28.49 % 34.58 % 59.52 % 33.44 % 45.93 % -24.99% QoQ % 13.75% -8.11% -17.61% -41.90% 77.99% -27.19% - Horiz. % 64.84% 57.00% 62.03% 75.29% 129.59% 72.81% 100.00%
Total Cost 331,653 235,982 141,247 68,466 297,425 211,134 143,238 74.57% QoQ % 40.54% 67.07% 106.30% -76.98% 40.87% 47.40% - Horiz. % 231.54% 164.75% 98.61% 47.80% 207.64% 147.40% 100.00%
Net Worth 251,576 245,680 247,645 247,645 247,645 247,645 245,680 1.59% QoQ % 2.40% -0.79% 0.00% 0.00% 0.00% 0.80% - Horiz. % 102.40% 100.00% 100.80% 100.80% 100.80% 100.80% 100.00%
Dividend 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,948 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 21.94 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 251,576 245,680 247,645 247,645 247,645 247,645 245,680 1.59% QoQ % 2.40% -0.79% 0.00% 0.00% 0.00% 0.80% - Horiz. % 102.40% 100.00% 100.80% 100.80% 100.80% 100.80% 100.00%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.44 % 5.90 % 3.87 % 0.96 % 1.31 % 2.08 % 1.79 % 133.89% QoQ % 9.15% 52.45% 303.12% -26.72% -37.02% 16.20% - Horiz. % 359.78% 329.61% 216.20% 53.63% 73.18% 116.20% 100.00%
ROE 5.34 % 3.75 % 1.54 % 0.51 % 1.01 % 0.99 % 0.44 % 424.13% QoQ % 42.40% 143.51% 201.96% -49.50% 2.02% 125.00% - Horiz. % 1,213.64% 852.27% 350.00% 115.91% 229.55% 225.00% 100.00%
Per Share 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 180.35 127.60 74.76 35.17 153.33 109.71 74.20 80.29% QoQ % 41.34% 70.68% 112.57% -77.06% 39.76% 47.86% - Horiz. % 243.06% 171.97% 100.75% 47.40% 206.64% 147.86% 100.00%
EPS 6.84 4.69 1.95 0.64 1.28 1.25 0.55 432.69% QoQ % 45.84% 140.51% 204.69% -50.00% 2.40% 127.27% - Horiz. % 1,243.64% 852.73% 354.55% 116.36% 232.73% 227.27% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 1.2800 1.2500 1.2600 1.2600 1.2600 1.2600 1.2500 1.59% QoQ % 2.40% -0.79% 0.00% 0.00% 0.00% 0.80% - Horiz. % 102.40% 100.00% 100.80% 100.80% 100.80% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 196,544 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 180.35 127.60 74.76 35.17 153.33 109.71 74.20 80.29% QoQ % 41.34% 70.68% 112.57% -77.06% 39.76% 47.86% - Horiz. % 243.06% 171.97% 100.75% 47.40% 206.64% 147.86% 100.00%
EPS 6.84 4.69 1.95 0.64 1.28 1.25 0.55 432.69% QoQ % 45.84% 140.51% 204.69% -50.00% 2.40% 127.27% - Horiz. % 1,243.64% 852.73% 354.55% 116.36% 232.73% 227.27% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 1.2800 1.2500 1.2600 1.2600 1.2600 1.2600 1.2500 1.59% QoQ % 2.40% -0.79% 0.00% 0.00% 0.00% 0.80% - Horiz. % 102.40% 100.00% 100.80% 100.80% 100.80% 100.80% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.7950 0.5650 0.4650 0.3300 0.7450 0.5600 0.6000 -
P/RPS 0.44 0.44 0.62 0.94 0.49 0.51 0.81 -33.30% QoQ % 0.00% -29.03% -34.04% 91.84% -3.92% -37.04% - Horiz. % 54.32% 54.32% 76.54% 116.05% 60.49% 62.96% 100.00%
P/EPS 11.63 12.05 23.91 51.43 58.31 44.83 108.29 -77.25% QoQ % -3.49% -49.60% -53.51% -11.80% 30.07% -58.60% - Horiz. % 10.74% 11.13% 22.08% 47.49% 53.85% 41.40% 100.00%
EY 8.60 8.30 4.18 1.94 1.71 2.23 0.92 340.76% QoQ % 3.61% 98.56% 115.46% 13.45% -23.32% 142.39% - Horiz. % 934.78% 902.17% 454.35% 210.87% 185.87% 242.39% 100.00%
DY 1.89 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.62 0.45 0.37 0.26 0.59 0.44 0.48 18.51% QoQ % 37.78% 21.62% 42.31% -55.93% 34.09% -8.33% - Horiz. % 129.17% 93.75% 77.08% 54.17% 122.92% 91.67% 100.00%
Price Multiplier on Announcement Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 17/11/20 23/07/20 24/06/20 24/03/20 24/10/19 25/07/19 -
Price 0.7400 0.6750 0.5300 0.4700 0.3200 0.5500 0.5800 -
P/RPS 0.41 0.53 0.71 1.34 0.21 0.50 0.78 -34.74% QoQ % -22.64% -25.35% -47.01% 538.10% -58.00% -35.90% - Horiz. % 52.56% 67.95% 91.03% 171.79% 26.92% 64.10% 100.00%
P/EPS 10.82 14.39 27.25 73.26 25.05 44.03 104.68 -77.82% QoQ % -24.81% -47.19% -62.80% 192.46% -43.11% -57.94% - Horiz. % 10.34% 13.75% 26.03% 69.98% 23.93% 42.06% 100.00%
EY 9.24 6.95 3.67 1.37 3.99 2.27 0.96 349.39% QoQ % 32.95% 89.37% 167.88% -65.66% 75.77% 136.46% - Horiz. % 962.50% 723.96% 382.29% 142.71% 415.62% 236.46% 100.00%
DY 2.03 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.58 0.54 0.42 0.37 0.25 0.44 0.46 16.63% QoQ % 7.41% 28.57% 13.51% 48.00% -43.18% -4.35% - Horiz. % 126.09% 117.39% 91.30% 80.43% 54.35% 95.65% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MHC Plantations Bhd - 4th Quarter Report for the period ended 31 December 2020.pdf 
