[MHC] YoY Annualized Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 354,474 301,368 343,539 390,291 341,097 301,747 338,300 0.78% YoY % 17.62% -12.28% -11.98% 14.42% 13.04% -10.80% - Horiz. % 104.78% 89.08% 101.55% 115.37% 100.83% 89.20% 100.00%
PBT 32,500 9,740 13,154 49,131 31,095 17,060 30,079 1.30% YoY % 233.68% -25.95% -73.23% 58.00% 82.27% -43.28% - Horiz. % 108.05% 32.38% 43.73% 163.34% 103.38% 56.72% 100.00%
Tax -9,679 -5,797 -6,367 -11,651 -8,711 -6,725 -3,872 16.48% YoY % -66.97% 8.95% 45.35% -33.75% -29.53% -73.68% - Horiz. % 249.97% 149.72% 164.44% 300.90% 224.97% 173.68% 100.00%
NP 22,821 3,943 6,787 37,480 22,384 10,335 26,207 -2.28% YoY % 478.77% -41.90% -81.89% 67.44% 116.58% -60.56% - Horiz. % 87.08% 15.05% 25.90% 143.02% 85.41% 39.44% 100.00%
NP to SH 13,438 2,511 4,401 17,409 9,105 3,958 14,317 -1.05% YoY % 435.17% -42.94% -74.72% 91.20% 130.04% -72.35% - Horiz. % 93.86% 17.54% 30.74% 121.60% 63.60% 27.65% 100.00%
Tax Rate 29.78 % 59.52 % 48.40 % 23.71 % 28.01 % 39.42 % 12.87 % 14.99% YoY % -49.97% 22.98% 104.13% -15.35% -28.94% 206.29% - Horiz. % 231.39% 462.47% 376.07% 184.23% 217.64% 306.29% 100.00%
Total Cost 331,653 297,425 336,752 352,811 318,713 291,412 312,093 1.02% YoY % 11.51% -11.68% -4.55% 10.70% 9.37% -6.63% - Horiz. % 106.27% 95.30% 107.90% 113.05% 102.12% 93.37% 100.00%
Net Worth 251,576 247,645 247,645 432,396 416,673 410,776 412,742 -7.91% YoY % 1.59% 0.00% -42.73% 3.77% 1.44% -0.48% - Horiz. % 60.95% 60.00% 60.00% 104.76% 100.95% 99.52% 100.00%
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,948 - 3,930 - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 75.00% 0.00% 100.00% - - - -
Div Payout % 21.94 % - % 89.32 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 24.56% 0.00% 100.00% - - - -
Equity 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 251,576 247,645 247,645 432,396 416,673 410,776 412,742 -7.91% YoY % 1.59% 0.00% -42.73% 3.77% 1.44% -0.48% - Horiz. % 60.95% 60.00% 60.00% 104.76% 100.95% 99.52% 100.00%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 - YoY % 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 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.44 % 1.31 % 1.98 % 9.60 % 6.56 % 3.43 % 7.75 % -3.04% YoY % 391.60% -33.84% -79.38% 46.34% 91.25% -55.74% - Horiz. % 83.10% 16.90% 25.55% 123.87% 84.65% 44.26% 100.00%
ROE 5.34 % 1.01 % 1.78 % 4.03 % 2.19 % 0.96 % 3.47 % 7.44% YoY % 428.71% -43.26% -55.83% 84.02% 128.12% -72.33% - Horiz. % 153.89% 29.11% 51.30% 116.14% 63.11% 27.67% 100.00%
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 180.35 153.33 174.79 198.58 173.55 153.53 172.12 0.78% YoY % 17.62% -12.28% -11.98% 14.42% 13.04% -10.80% - Horiz. % 104.78% 89.08% 101.55% 115.37% 100.83% 89.20% 100.00%
EPS 6.84 1.28 2.24 8.86 4.63 2.01 7.28 -1.03% YoY % 434.38% -42.86% -74.72% 91.36% 130.35% -72.39% - Horiz. % 93.96% 17.58% 30.77% 121.70% 63.60% 27.61% 100.00%
DPS 1.50 0.00 2.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 75.00% 0.00% 100.00% - - - -
NAPS 1.2800 1.2600 1.2600 2.2000 2.1200 2.0900 2.1000 -7.91% YoY % 1.59% 0.00% -42.73% 3.77% 1.44% -0.48% - Horiz. % 60.95% 60.00% 60.00% 104.76% 100.95% 99.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 196,544 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 180.35 153.33 174.79 198.58 173.55 153.53 172.12 0.78% YoY % 17.62% -12.28% -11.98% 14.42% 13.04% -10.80% - Horiz. % 104.78% 89.08% 101.55% 115.37% 100.83% 89.20% 100.00%
EPS 6.84 1.28 2.24 8.86 4.63 2.01 7.28 -1.03% YoY % 434.38% -42.86% -74.72% 91.36% 130.35% -72.39% - Horiz. % 93.96% 17.58% 30.77% 121.70% 63.60% 27.61% 100.00%
DPS 1.50 0.00 2.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 75.00% 0.00% 100.00% - - - -
NAPS 1.2800 1.2600 1.2600 2.2000 2.1200 2.0900 2.1000 -7.91% YoY % 1.59% 0.00% -42.73% 3.77% 1.44% -0.48% - Horiz. % 60.95% 60.00% 60.00% 104.76% 100.95% 99.52% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.7950 0.7450 0.6600 0.8900 0.9150 0.9000 0.9500 -
P/RPS 0.44 0.49 0.38 0.45 0.53 0.59 0.55 -3.65% YoY % -10.20% 28.95% -15.56% -15.09% -10.17% 7.27% - Horiz. % 80.00% 89.09% 69.09% 81.82% 96.36% 107.27% 100.00%
P/EPS 11.63 58.31 29.47 10.05 19.75 44.69 13.04 -1.89% YoY % -80.05% 97.86% 193.23% -49.11% -55.81% 242.71% - Horiz. % 89.19% 447.16% 226.00% 77.07% 151.46% 342.71% 100.00%
EY 8.60 1.71 3.39 9.95 5.06 2.24 7.67 1.92% YoY % 402.92% -49.56% -65.93% 96.64% 125.89% -70.80% - Horiz. % 112.13% 22.29% 44.20% 129.73% 65.97% 29.20% 100.00%
DY 1.89 0.00 3.03 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 62.38% 0.00% 100.00% - - - -
P/NAPS 0.62 0.59 0.52 0.40 0.43 0.43 0.45 5.48% YoY % 5.08% 13.46% 30.00% -6.98% 0.00% -4.44% - Horiz. % 137.78% 131.11% 115.56% 88.89% 95.56% 95.56% 100.00%
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 24/03/20 26/02/19 27/02/18 23/02/17 26/02/16 17/02/15 -
Price 0.7400 0.3200 0.6200 0.8200 0.9500 0.9100 1.0000 -
P/RPS 0.41 0.21 0.35 0.41 0.55 0.59 0.58 -5.61% YoY % 95.24% -40.00% -14.63% -25.45% -6.78% 1.72% - Horiz. % 70.69% 36.21% 60.34% 70.69% 94.83% 101.72% 100.00%
P/EPS 10.82 25.05 27.69 9.26 20.51 45.19 13.73 -3.89% YoY % -56.81% -9.53% 199.03% -54.85% -54.61% 229.13% - Horiz. % 78.81% 182.45% 201.68% 67.44% 149.38% 329.13% 100.00%
EY 9.24 3.99 3.61 10.80 4.88 2.21 7.28 4.05% YoY % 131.58% 10.53% -66.57% 121.31% 120.81% -69.64% - Horiz. % 126.92% 54.81% 49.59% 148.35% 67.03% 30.36% 100.00%
DY 2.03 0.00 3.23 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 62.85% 0.00% 100.00% - - - -
P/NAPS 0.58 0.25 0.49 0.37 0.45 0.44 0.48 3.20% YoY % 132.00% -48.98% 32.43% -17.78% 2.27% -8.33% - Horiz. % 120.83% 52.08% 102.08% 77.08% 93.75% 91.67% 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 
