[MHC] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -24.52%
YoY- -17.52%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 465,564 444,644 427,948 593,266 631,593 668,286 613,412 -16.78%
PBT 42,893 33,230 28,236 80,439 100,260 121,126 105,624 -45.13%
Tax -13,045 -11,126 -10,152 -24,775 -23,757 -23,782 -18,676 -21.25%
NP 29,848 22,104 18,084 55,664 76,502 97,344 86,948 -50.94%
-
NP to SH 20,242 14,198 11,272 34,622 45,872 55,560 45,888 -42.02%
-
Tax Rate 30.41% 33.48% 35.95% 30.80% 23.70% 19.63% 17.68% -
Total Cost 435,716 422,540 409,864 537,602 555,090 570,942 526,464 -11.83%
-
Net Worth 312,504 304,643 310,539 308,574 308,574 300,712 296,781 3.49%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 15,723 23,585 47,170 11,792 15,723 23,585 47,170 -51.89%
Div Payout % 77.68% 166.12% 418.48% 34.06% 34.28% 42.45% 102.79% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 312,504 304,643 310,539 308,574 308,574 300,712 296,781 3.49%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.41% 4.97% 4.23% 9.38% 12.11% 14.57% 14.17% -
ROE 6.48% 4.66% 3.63% 11.22% 14.87% 18.48% 15.46% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 236.88 226.23 217.74 301.85 321.35 340.02 312.10 -16.77%
EPS 10.29 7.22 5.72 17.62 23.33 28.26 23.36 -42.07%
DPS 8.00 12.00 24.00 6.00 8.00 12.00 24.00 -51.89%
NAPS 1.59 1.55 1.58 1.57 1.57 1.53 1.51 3.49%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 236.88 226.23 217.74 301.85 321.35 340.02 312.10 -16.77%
EPS 10.29 7.22 5.72 17.62 23.33 28.26 23.36 -42.07%
DPS 8.00 12.00 24.00 6.00 8.00 12.00 24.00 -51.89%
NAPS 1.59 1.55 1.58 1.57 1.57 1.53 1.51 3.49%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.91 0.89 0.925 1.01 0.875 0.925 1.23 -
P/RPS 0.38 0.39 0.42 0.33 0.27 0.27 0.39 -1.71%
P/EPS 8.84 12.32 16.13 5.73 3.75 3.27 5.27 41.13%
EY 11.32 8.12 6.20 17.44 26.67 30.56 18.98 -29.12%
DY 8.79 13.48 25.95 5.94 9.14 12.97 19.51 -41.20%
P/NAPS 0.57 0.57 0.59 0.64 0.56 0.60 0.81 -20.86%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 10/08/23 24/05/23 27/02/23 17/11/22 26/07/22 17/05/22 -
Price 0.94 0.935 0.94 0.95 0.95 0.915 1.18 -
P/RPS 0.40 0.41 0.43 0.31 0.30 0.27 0.38 3.47%
P/EPS 9.13 12.94 16.39 5.39 4.07 3.24 5.05 48.35%
EY 10.96 7.73 6.10 18.54 24.57 30.89 19.79 -32.53%
DY 8.51 12.83 25.53 6.32 8.42 13.11 20.34 -44.03%
P/NAPS 0.59 0.60 0.59 0.61 0.61 0.60 0.78 -16.96%

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