[MHC] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -31.0%
YoY- -18.33%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 343,539 349,962 381,012 398,960 390,291 377,890 373,472 -5.40%
PBT 13,154 22,805 31,906 42,208 49,131 54,190 55,182 -61.45%
Tax -6,367 -5,881 -8,498 -11,584 -11,651 -13,176 -13,428 -39.11%
NP 6,787 16,924 23,408 30,624 37,480 41,014 41,754 -70.11%
-
NP to SH 4,401 9,672 10,820 12,012 17,409 18,982 18,294 -61.21%
-
Tax Rate 48.40% 25.79% 26.63% 27.45% 23.71% 24.31% 24.33% -
Total Cost 336,752 333,038 357,604 368,336 352,811 336,876 331,718 1.00%
-
Net Worth 247,645 249,610 247,645 249,610 432,396 428,465 422,569 -29.90%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,930 5,241 - - - 3,930 5,896 -23.63%
Div Payout % 89.32% 54.19% - - - 20.71% 32.23% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 247,645 249,610 247,645 249,610 432,396 428,465 422,569 -29.90%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.98% 4.84% 6.14% 7.68% 9.60% 10.85% 11.18% -
ROE 1.78% 3.87% 4.37% 4.81% 4.03% 4.43% 4.33% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 174.79 178.06 193.86 202.99 198.58 192.27 190.02 -5.40%
EPS 2.24 4.92 5.50 6.12 8.86 9.65 9.30 -61.18%
DPS 2.00 2.67 0.00 0.00 0.00 2.00 3.00 -23.62%
NAPS 1.26 1.27 1.26 1.27 2.20 2.18 2.15 -29.90%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 174.79 178.06 193.86 202.99 198.58 192.27 190.02 -5.40%
EPS 2.24 4.92 5.50 6.12 8.86 9.65 9.30 -61.18%
DPS 2.00 2.67 0.00 0.00 0.00 2.00 3.00 -23.62%
NAPS 1.26 1.27 1.26 1.27 2.20 2.18 2.15 -29.90%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.66 0.70 0.75 0.78 0.89 0.87 0.855 -
P/RPS 0.38 0.39 0.39 0.38 0.45 0.45 0.45 -10.63%
P/EPS 29.47 14.22 13.62 12.76 10.05 9.01 9.19 116.99%
EY 3.39 7.03 7.34 7.84 9.95 11.10 10.89 -53.97%
DY 3.03 3.81 0.00 0.00 0.00 2.30 3.51 -9.31%
P/NAPS 0.52 0.55 0.60 0.61 0.40 0.40 0.40 19.05%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 26/07/18 16/05/18 27/02/18 02/11/17 10/08/17 -
Price 0.62 0.64 0.75 0.795 0.82 0.88 0.89 -
P/RPS 0.35 0.36 0.39 0.39 0.41 0.46 0.47 -17.79%
P/EPS 27.69 13.01 13.62 13.01 9.26 9.11 9.56 102.80%
EY 3.61 7.69 7.34 7.69 10.80 10.98 10.46 -50.70%
DY 3.23 4.17 0.00 0.00 0.00 2.27 3.37 -2.78%
P/NAPS 0.49 0.50 0.60 0.63 0.37 0.40 0.41 12.58%

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