[MHC] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -8.29%
YoY- 91.2%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 349,962 381,012 398,960 390,291 377,890 373,472 361,788 -2.18%
PBT 22,805 31,906 42,208 49,131 54,190 55,182 46,748 -38.00%
Tax -5,881 -8,498 -11,584 -11,651 -13,176 -13,428 -13,972 -43.80%
NP 16,924 23,408 30,624 37,480 41,014 41,754 32,776 -35.61%
-
NP to SH 9,672 10,820 12,012 17,409 18,982 18,294 14,708 -24.35%
-
Tax Rate 25.79% 26.63% 27.45% 23.71% 24.31% 24.33% 29.89% -
Total Cost 333,038 357,604 368,336 352,811 336,876 331,718 329,012 0.81%
-
Net Worth 249,610 247,645 249,610 432,396 428,465 422,569 393,088 -26.10%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,241 - - - 3,930 5,896 - -
Div Payout % 54.19% - - - 20.71% 32.23% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 249,610 247,645 249,610 432,396 428,465 422,569 393,088 -26.10%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.84% 6.14% 7.68% 9.60% 10.85% 11.18% 9.06% -
ROE 3.87% 4.37% 4.81% 4.03% 4.43% 4.33% 3.74% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 178.06 193.86 202.99 198.58 192.27 190.02 184.07 -2.18%
EPS 4.92 5.50 6.12 8.86 9.65 9.30 7.48 -24.34%
DPS 2.67 0.00 0.00 0.00 2.00 3.00 0.00 -
NAPS 1.27 1.26 1.27 2.20 2.18 2.15 2.00 -26.10%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 178.06 193.86 202.99 198.58 192.27 190.02 184.07 -2.18%
EPS 4.92 5.50 6.12 8.86 9.65 9.30 7.48 -24.34%
DPS 2.67 0.00 0.00 0.00 2.00 3.00 0.00 -
NAPS 1.27 1.26 1.27 2.20 2.18 2.15 2.00 -26.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.70 0.75 0.78 0.89 0.87 0.855 0.895 -
P/RPS 0.39 0.39 0.38 0.45 0.45 0.45 0.49 -14.10%
P/EPS 14.22 13.62 12.76 10.05 9.01 9.19 11.96 12.21%
EY 7.03 7.34 7.84 9.95 11.10 10.89 8.36 -10.89%
DY 3.81 0.00 0.00 0.00 2.30 3.51 0.00 -
P/NAPS 0.55 0.60 0.61 0.40 0.40 0.40 0.45 14.30%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 26/07/18 16/05/18 27/02/18 02/11/17 10/08/17 18/05/17 -
Price 0.64 0.75 0.795 0.82 0.88 0.89 0.895 -
P/RPS 0.36 0.39 0.39 0.41 0.46 0.47 0.49 -18.56%
P/EPS 13.01 13.62 13.01 9.26 9.11 9.56 11.96 5.76%
EY 7.69 7.34 7.69 10.80 10.98 10.46 8.36 -5.41%
DY 4.17 0.00 0.00 0.00 2.27 3.37 0.00 -
P/NAPS 0.50 0.60 0.63 0.37 0.40 0.41 0.45 7.26%

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