[MHC] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 51.59%
YoY- 251.06%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 384,704 354,474 334,382 293,866 276,512 301,368 287,498 21.40%
PBT 52,912 32,500 26,741 15,902 4,048 9,740 8,994 225.53%
Tax -9,296 -9,679 -7,001 -4,530 -1,400 -5,797 -3,008 112.02%
NP 43,616 22,821 19,740 11,372 2,648 3,943 5,986 275.38%
-
NP to SH 27,508 13,438 12,289 7,646 5,044 2,511 3,273 312.83%
-
Tax Rate 17.57% 29.78% 26.18% 28.49% 34.58% 59.52% 33.44% -
Total Cost 341,088 331,653 314,642 282,494 273,864 297,425 281,512 13.63%
-
Net Worth 257,472 251,576 245,680 247,645 247,645 247,645 247,645 2.62%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 2,948 - - - - - -
Div Payout % - 21.94% - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 257,472 251,576 245,680 247,645 247,645 247,645 247,645 2.62%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 11.34% 6.44% 5.90% 3.87% 0.96% 1.31% 2.08% -
ROE 10.68% 5.34% 5.00% 3.09% 2.04% 1.01% 1.32% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 195.73 180.35 170.13 149.52 140.69 153.33 146.28 21.40%
EPS 14.00 6.84 6.25 3.90 2.56 1.28 1.67 312.14%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.25 1.26 1.26 1.26 1.26 2.62%
Adjusted Per Share Value based on latest NOSH - 196,544
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 195.73 180.35 170.13 149.52 140.69 153.33 146.28 21.40%
EPS 14.00 6.84 6.25 3.90 2.56 1.28 1.67 312.14%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.25 1.26 1.26 1.26 1.26 2.62%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.74 0.795 0.565 0.465 0.33 0.745 0.56 -
P/RPS 0.38 0.44 0.33 0.31 0.23 0.49 0.38 0.00%
P/EPS 5.29 11.63 9.04 11.95 12.86 58.31 33.62 -70.82%
EY 18.91 8.60 11.07 8.37 7.78 1.71 2.97 243.13%
DY 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.45 0.37 0.26 0.59 0.44 17.42%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 23/02/21 17/11/20 23/07/20 24/06/20 24/03/20 24/10/19 -
Price 0.785 0.74 0.675 0.53 0.47 0.32 0.55 -
P/RPS 0.40 0.41 0.40 0.35 0.33 0.21 0.38 3.47%
P/EPS 5.61 10.82 10.80 13.62 18.31 25.05 33.02 -69.29%
EY 17.83 9.24 9.26 7.34 5.46 3.99 3.03 225.58%
DY 0.00 2.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.54 0.42 0.37 0.25 0.44 22.94%

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