[MHC] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 61.54%
YoY- 1719.82%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 390,291 377,890 373,472 361,788 341,097 311,868 264,596 29.48%
PBT 49,131 54,190 55,182 46,748 31,095 29,681 11,504 162.53%
Tax -11,651 -13,176 -13,428 -13,972 -8,711 -7,589 -2,872 153.71%
NP 37,480 41,014 41,754 32,776 22,384 22,092 8,632 165.43%
-
NP to SH 17,409 18,982 18,294 14,708 9,105 10,010 3,416 195.26%
-
Tax Rate 23.71% 24.31% 24.33% 29.89% 28.01% 25.57% 24.97% -
Total Cost 352,811 336,876 331,718 329,012 318,713 289,776 255,964 23.78%
-
Net Worth 432,396 428,465 422,569 393,088 416,673 414,707 408,811 3.79%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 3,930 5,896 - - - - -
Div Payout % - 20.71% 32.23% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 432,396 428,465 422,569 393,088 416,673 414,707 408,811 3.79%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.60% 10.85% 11.18% 9.06% 6.56% 7.08% 3.26% -
ROE 4.03% 4.43% 4.33% 3.74% 2.19% 2.41% 0.84% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 198.58 192.27 190.02 184.07 173.55 158.68 134.62 29.49%
EPS 8.86 9.65 9.30 7.48 4.63 5.09 1.74 195.09%
DPS 0.00 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.18 2.15 2.00 2.12 2.11 2.08 3.79%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 198.58 192.27 190.02 184.07 173.55 158.68 134.62 29.49%
EPS 8.86 9.65 9.30 7.48 4.63 5.09 1.74 195.09%
DPS 0.00 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.18 2.15 2.00 2.12 2.11 2.08 3.79%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.89 0.87 0.855 0.895 0.915 0.815 0.78 -
P/RPS 0.45 0.45 0.45 0.49 0.53 0.51 0.58 -15.52%
P/EPS 10.05 9.01 9.19 11.96 19.75 16.00 44.88 -63.02%
EY 9.95 11.10 10.89 8.36 5.06 6.25 2.23 170.28%
DY 0.00 2.30 3.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.45 0.43 0.39 0.38 3.46%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 02/11/17 10/08/17 18/05/17 23/02/17 20/10/16 28/07/16 -
Price 0.82 0.88 0.89 0.895 0.95 0.825 0.80 -
P/RPS 0.41 0.46 0.47 0.49 0.55 0.52 0.59 -21.49%
P/EPS 9.26 9.11 9.56 11.96 20.51 16.20 46.03 -65.56%
EY 10.80 10.98 10.46 8.36 4.88 6.17 2.17 190.65%
DY 0.00 2.27 3.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.41 0.45 0.45 0.39 0.38 -1.75%

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