[MHC] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 100.88%
YoY- 0.48%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 354,474 334,382 293,866 276,512 301,368 287,498 291,686 13.81%
PBT 32,500 26,741 15,902 4,048 9,740 8,994 9,636 124.07%
Tax -9,679 -7,001 -4,530 -1,400 -5,797 -3,008 -4,426 68.08%
NP 22,821 19,740 11,372 2,648 3,943 5,986 5,210 166.51%
-
NP to SH 13,438 12,289 7,646 5,044 2,511 3,273 2,178 234.54%
-
Tax Rate 29.78% 26.18% 28.49% 34.58% 59.52% 33.44% 45.93% -
Total Cost 331,653 314,642 282,494 273,864 297,425 281,512 286,476 10.20%
-
Net Worth 251,576 245,680 247,645 247,645 247,645 247,645 245,680 1.58%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,948 - - - - - - -
Div Payout % 21.94% - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 251,576 245,680 247,645 247,645 247,645 247,645 245,680 1.58%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.44% 5.90% 3.87% 0.96% 1.31% 2.08% 1.79% -
ROE 5.34% 5.00% 3.09% 2.04% 1.01% 1.32% 0.89% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 180.35 170.13 149.52 140.69 153.33 146.28 148.41 13.80%
EPS 6.84 6.25 3.90 2.56 1.28 1.67 1.10 236.28%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.25 1.26 1.26 1.26 1.26 1.25 1.58%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 180.35 170.13 149.52 140.69 153.33 146.28 148.41 13.80%
EPS 6.84 6.25 3.90 2.56 1.28 1.67 1.10 236.28%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.25 1.26 1.26 1.26 1.26 1.25 1.58%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.795 0.565 0.465 0.33 0.745 0.56 0.60 -
P/RPS 0.44 0.33 0.31 0.23 0.49 0.38 0.40 6.52%
P/EPS 11.63 9.04 11.95 12.86 58.31 33.62 54.14 -63.96%
EY 8.60 11.07 8.37 7.78 1.71 2.97 1.85 177.24%
DY 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.37 0.26 0.59 0.44 0.48 18.51%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 17/11/20 23/07/20 24/06/20 24/03/20 24/10/19 25/07/19 -
Price 0.74 0.675 0.53 0.47 0.32 0.55 0.58 -
P/RPS 0.41 0.40 0.35 0.33 0.21 0.38 0.39 3.37%
P/EPS 10.82 10.80 13.62 18.31 25.05 33.02 52.34 -64.87%
EY 9.24 9.26 7.34 5.46 3.99 3.03 1.91 184.67%
DY 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.42 0.37 0.25 0.44 0.46 16.62%

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