[MHC] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 21.08%
YoY- 74.25%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 427,948 593,266 631,593 668,286 613,412 599,008 537,582 -14.11%
PBT 28,236 80,439 100,260 121,126 105,624 96,691 80,894 -50.45%
Tax -10,152 -24,775 -23,757 -23,782 -18,676 -19,686 -18,862 -33.85%
NP 18,084 55,664 76,502 97,344 86,948 77,005 62,032 -56.06%
-
NP to SH 11,272 34,622 45,872 55,560 45,888 41,978 36,558 -54.39%
-
Tax Rate 35.95% 30.80% 23.70% 19.63% 17.68% 20.36% 23.32% -
Total Cost 409,864 537,602 555,090 570,942 526,464 522,003 475,550 -9.44%
-
Net Worth 310,539 308,574 308,574 300,712 296,781 284,988 269,265 9.98%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 47,170 11,792 15,723 23,585 47,170 7,861 10,482 172.82%
Div Payout % 418.48% 34.06% 34.28% 42.45% 102.79% 18.73% 28.67% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 310,539 308,574 308,574 300,712 296,781 284,988 269,265 9.98%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.23% 9.38% 12.11% 14.57% 14.17% 12.86% 11.54% -
ROE 3.63% 11.22% 14.87% 18.48% 15.46% 14.73% 13.58% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 217.74 301.85 321.35 340.02 312.10 304.77 273.52 -14.11%
EPS 5.72 17.62 23.33 28.26 23.36 21.36 18.60 -54.47%
DPS 24.00 6.00 8.00 12.00 24.00 4.00 5.33 172.93%
NAPS 1.58 1.57 1.57 1.53 1.51 1.45 1.37 9.98%
Adjusted Per Share Value based on latest NOSH - 196,544
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 217.74 301.85 321.35 340.02 312.10 304.77 273.52 -14.11%
EPS 5.72 17.62 23.33 28.26 23.36 21.36 18.60 -54.47%
DPS 24.00 6.00 8.00 12.00 24.00 4.00 5.33 172.93%
NAPS 1.58 1.57 1.57 1.53 1.51 1.45 1.37 9.98%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.925 1.01 0.875 0.925 1.23 0.90 0.87 -
P/RPS 0.42 0.33 0.27 0.27 0.39 0.30 0.32 19.89%
P/EPS 16.13 5.73 3.75 3.27 5.27 4.21 4.68 128.34%
EY 6.20 17.44 26.67 30.56 18.98 23.73 21.38 -56.22%
DY 25.95 5.94 9.14 12.97 19.51 4.44 6.13 161.91%
P/NAPS 0.59 0.64 0.56 0.60 0.81 0.62 0.64 -5.28%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 27/02/23 17/11/22 26/07/22 17/05/22 24/02/22 26/10/21 -
Price 0.94 0.95 0.95 0.915 1.18 1.20 1.06 -
P/RPS 0.43 0.31 0.30 0.27 0.38 0.39 0.39 6.73%
P/EPS 16.39 5.39 4.07 3.24 5.05 5.62 5.70 102.34%
EY 6.10 18.54 24.57 30.89 19.79 17.80 17.55 -50.59%
DY 25.53 6.32 8.42 13.11 20.34 3.33 5.03 195.63%
P/NAPS 0.59 0.61 0.61 0.60 0.78 0.83 0.77 -16.27%

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