Highlights

[MHC] QoQ TTM Result on 2020-12-31 [#4]

Stock [MHC]: MHC PLANTATIONS BHD
Announcement Date 23-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     45.67%    YoY -     429.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 346,224 328,281 302,458 295,633 301,368 296,691 298,876 10.25%
  QoQ % 5.47% 8.54% 2.31% -1.90% 1.58% -0.73% -
  Horiz. % 115.84% 109.84% 101.20% 98.91% 100.83% 99.27% 100.00%
PBT 32,062 22,611 12,873 6,830 9,739 2,795 2,018 526.72%
  QoQ % 41.80% 75.65% 88.48% -29.87% 248.44% 38.50% -
  Horiz. % 1,588.80% 1,120.47% 637.91% 338.45% 482.61% 138.50% 100.00%
Tax -9,574 -8,687 -5,850 -4,889 -5,798 -4,213 -4,331 69.29%
  QoQ % -10.21% -48.50% -19.66% 15.68% -37.62% 2.72% -
  Horiz. % 221.06% 200.58% 135.07% 112.88% 133.87% 97.28% 100.00%
NP 22,488 13,924 7,023 1,941 3,941 -1,418 -2,313 -
  QoQ % 61.51% 98.26% 261.82% -50.75% 377.93% 38.69% -
  Horiz. % -972.24% -601.99% -303.63% -83.92% -170.38% 61.31% 100.00%
NP to SH 13,287 9,121 5,244 2,515 2,509 -400 79 2,900.00%
  QoQ % 45.67% 73.93% 108.51% 0.24% 727.25% -606.33% -
  Horiz. % 16,818.99% 11,545.57% 6,637.97% 3,183.54% 3,175.95% -506.33% 100.00%
Tax Rate 29.86 % 38.42 % 45.44 % 71.58 % 59.53 % 150.73 % 214.62 % -72.99%
  QoQ % -22.28% -15.45% -36.52% 20.24% -60.51% -29.77% -
  Horiz. % 13.91% 17.90% 21.17% 33.35% 27.74% 70.23% 100.00%
Total Cost 323,736 314,357 295,435 293,692 297,427 298,109 301,189 4.91%
  QoQ % 2.98% 6.40% 0.59% -1.26% -0.23% -1.02% -
  Horiz. % 107.49% 104.37% 98.09% 97.51% 98.75% 98.98% 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 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 6.50 % 4.24 % 2.32 % 0.66 % 1.31 % -0.48 % -0.77 % -
  QoQ % 53.30% 82.76% 251.52% -49.62% 372.92% 37.66% -
  Horiz. % -844.16% -550.65% -301.30% -85.71% -170.13% 62.34% 100.00%
ROE 5.28 % 3.71 % 2.12 % 1.02 % 1.01 % -0.16 % 0.03 % 2,991.75%
  QoQ % 42.32% 75.00% 107.84% 0.99% 731.25% -633.33% -
  Horiz. % 17,600.00% 12,366.67% 7,066.67% 3,400.00% 3,366.67% -533.33% 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 176.16 167.03 153.89 150.42 153.33 150.95 152.07 10.25%
  QoQ % 5.47% 8.54% 2.31% -1.90% 1.58% -0.74% -
  Horiz. % 115.84% 109.84% 101.20% 98.91% 100.83% 99.26% 100.00%
EPS 6.76 4.64 2.67 1.28 1.28 -0.20 0.04 2,909.59%
  QoQ % 45.69% 73.78% 108.59% 0.00% 740.00% -600.00% -
  Horiz. % 16,900.00% 11,600.00% 6,675.00% 3,200.00% 3,200.00% -500.00% 100.00%
DPS 0.00 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. % - - - - - - -
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 176.16 167.03 153.89 150.42 153.33 150.95 152.07 10.25%
  QoQ % 5.47% 8.54% 2.31% -1.90% 1.58% -0.74% -
  Horiz. % 115.84% 109.84% 101.20% 98.91% 100.83% 99.26% 100.00%
EPS 6.76 4.64 2.67 1.28 1.28 -0.20 0.04 2,909.59%
  QoQ % 45.69% 73.78% 108.59% 0.00% 740.00% -600.00% -
  Horiz. % 16,900.00% 11,600.00% 6,675.00% 3,200.00% 3,200.00% -500.00% 100.00%
DPS 0.00 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. % - - - - - - -
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 0.45 0.34 0.30 0.22 0.49 0.37 0.39 9.96%
  QoQ % 32.35% 13.33% 36.36% -55.10% 32.43% -5.13% -
  Horiz. % 115.38% 87.18% 76.92% 56.41% 125.64% 94.87% 100.00%
P/EPS 11.76 12.17 17.43 25.79 58.36 -275.16 1,492.74 -95.98%
  QoQ % -3.37% -30.18% -32.42% -55.81% 121.21% -118.43% -
  Horiz. % 0.79% 0.82% 1.17% 1.73% 3.91% -18.43% 100.00%
EY 8.50 8.21 5.74 3.88 1.71 -0.36 0.07 2,316.75%
  QoQ % 3.53% 43.03% 47.94% 126.90% 575.00% -614.29% -
  Horiz. % 12,142.86% 11,728.57% 8,200.00% 5,542.86% 2,442.86% -514.29% 100.00%
DY 0.00 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. % - - - - - - -
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 0.42 0.40 0.34 0.31 0.21 0.36 0.38 6.87%
  QoQ % 5.00% 17.65% 9.68% 47.62% -41.67% -5.26% -
  Horiz. % 110.53% 105.26% 89.47% 81.58% 55.26% 94.74% 100.00%
P/EPS 10.95 14.55 19.86 36.73 25.07 -270.25 1,442.98 -96.08%
  QoQ % -24.74% -26.74% -45.93% 46.51% 109.28% -118.73% -
  Horiz. % 0.76% 1.01% 1.38% 2.55% 1.74% -18.73% 100.00%
EY 9.14 6.88 5.03 2.72 3.99 -0.37 0.07 2,436.03%
  QoQ % 32.85% 36.78% 84.93% -31.83% 1,178.38% -628.57% -
  Horiz. % 13,057.14% 9,828.57% 7,185.71% 3,885.71% 5,700.00% -528.57% 100.00%
DY 0.00 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. % - - - - - - -
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS