Highlights

[MHC] YoY 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?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 346,224 301,368 343,539 390,291 341,107 301,747 338,300 0.39%
  YoY % 14.88% -12.28% -11.98% 14.42% 13.04% -10.80% -
  Horiz. % 102.34% 89.08% 101.55% 115.37% 100.83% 89.20% 100.00%
PBT 32,062 9,739 13,153 49,131 31,096 17,060 30,078 1.07%
  YoY % 229.21% -25.96% -73.23% 58.00% 82.27% -43.28% -
  Horiz. % 106.60% 32.38% 43.73% 163.35% 103.38% 56.72% 100.00%
Tax -9,574 -5,798 -6,493 -11,651 -8,711 -6,725 -3,872 16.27%
  YoY % -65.13% 10.70% 44.27% -33.75% -29.53% -73.68% -
  Horiz. % 247.26% 149.74% 167.69% 300.90% 224.97% 173.68% 100.00%
NP 22,488 3,941 6,660 37,480 22,385 10,335 26,206 -2.52%
  YoY % 470.62% -40.83% -82.23% 67.43% 116.59% -60.56% -
  Horiz. % 85.81% 15.04% 25.41% 143.02% 85.42% 39.44% 100.00%
NP to SH 13,287 2,509 4,274 17,402 9,115 3,958 15,046 -2.05%
  YoY % 429.57% -41.30% -75.44% 90.92% 130.29% -73.69% -
  Horiz. % 88.31% 16.68% 28.41% 115.66% 60.58% 26.31% 100.00%
Tax Rate 29.86 % 59.53 % 49.37 % 23.71 % 28.01 % 39.42 % 12.87 % 15.04%
  YoY % -49.84% 20.58% 108.22% -15.35% -28.94% 206.29% -
  Horiz. % 232.01% 462.55% 383.61% 184.23% 217.64% 306.29% 100.00%
Total Cost 323,736 297,427 336,879 352,811 318,722 291,412 312,094 0.61%
  YoY % 8.85% -11.71% -4.52% 10.70% 9.37% -6.63% -
  Horiz. % 103.73% 95.30% 107.94% 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 0 0 0 2,948 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 16.94 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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 6.50 % 1.31 % 1.94 % 9.60 % 6.56 % 3.43 % 7.75 % -2.89%
  YoY % 396.18% -32.47% -79.79% 46.34% 91.25% -55.74% -
  Horiz. % 83.87% 16.90% 25.03% 123.87% 84.65% 44.26% 100.00%
ROE 5.28 % 1.01 % 1.73 % 4.02 % 2.19 % 0.96 % 3.65 % 6.34%
  YoY % 422.77% -41.62% -56.97% 83.56% 128.12% -73.70% -
  Horiz. % 144.66% 27.67% 47.40% 110.14% 60.00% 26.30% 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 176.16 153.33 174.79 198.58 173.55 153.53 172.12 0.39%
  YoY % 14.89% -12.28% -11.98% 14.42% 13.04% -10.80% -
  Horiz. % 102.35% 89.08% 101.55% 115.37% 100.83% 89.20% 100.00%
EPS 6.76 1.28 2.17 8.85 4.64 2.01 7.66 -2.06%
  YoY % 428.13% -41.01% -75.48% 90.73% 130.85% -73.76% -
  Horiz. % 88.25% 16.71% 28.33% 115.54% 60.57% 26.24% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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 176.16 153.33 174.79 198.58 173.55 153.53 172.12 0.39%
  YoY % 14.89% -12.28% -11.98% 14.42% 13.04% -10.80% -
  Horiz. % 102.35% 89.08% 101.55% 115.37% 100.83% 89.20% 100.00%
EPS 6.76 1.28 2.17 8.85 4.64 2.01 7.66 -2.06%
  YoY % 428.13% -41.01% -75.48% 90.73% 130.85% -73.76% -
  Horiz. % 88.25% 16.71% 28.33% 115.54% 60.57% 26.24% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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 0.45 0.49 0.38 0.45 0.53 0.59 0.55 -3.29%
  YoY % -8.16% 28.95% -15.56% -15.09% -10.17% 7.27% -
  Horiz. % 81.82% 89.09% 69.09% 81.82% 96.36% 107.27% 100.00%
P/EPS 11.76 58.36 30.35 10.05 19.73 44.69 12.41 -0.89%
  YoY % -79.85% 92.29% 201.99% -49.06% -55.85% 260.11% -
  Horiz. % 94.76% 470.27% 244.56% 80.98% 158.98% 360.11% 100.00%
EY 8.50 1.71 3.29 9.95 5.07 2.24 8.06 0.89%
  YoY % 397.08% -48.02% -66.93% 96.25% 126.34% -72.21% -
  Horiz. % 105.46% 21.22% 40.82% 123.45% 62.90% 27.79% 100.00%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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 0.42 0.21 0.35 0.41 0.55 0.59 0.58 -5.23%
  YoY % 100.00% -40.00% -14.63% -25.45% -6.78% 1.72% -
  Horiz. % 72.41% 36.21% 60.34% 70.69% 94.83% 101.72% 100.00%
P/EPS 10.95 25.07 28.51 9.26 20.48 45.19 13.06 -2.89%
  YoY % -56.32% -12.07% 207.88% -54.79% -54.68% 246.02% -
  Horiz. % 83.84% 191.96% 218.30% 70.90% 156.81% 346.02% 100.00%
EY 9.14 3.99 3.51 10.80 4.88 2.21 7.66 2.99%
  YoY % 129.07% 13.68% -67.50% 121.31% 120.81% -71.15% -
  Horiz. % 119.32% 52.09% 45.82% 140.99% 63.71% 28.85% 100.00%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

203  225  545  1526 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.17-0.005 
 LAMBO 0.020.00 
 DATAPRP 0.995+0.24 
 CNI 0.21-0.005 
 DNEX 0.835+0.015 
 REX 0.2350.00 
 WIDAD 0.51+0.02 
 MACPIE 0.095+0.015 
 UCREST 0.275+0.005 
 BENALEC 0.170.00 

FEATURED POSTS

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