[MHC] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 71.98%
YoY- 197.48%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 334,143 153,353 599,008 403,187 235,188 96,176 354,474 -3.87%
PBT 60,563 26,406 96,691 60,671 34,578 13,228 32,500 51.60%
Tax -11,891 -4,669 -19,686 -14,147 -7,748 -2,324 -9,679 14.75%
NP 48,672 21,737 77,005 46,524 26,830 10,904 22,821 65.92%
-
NP to SH 27,780 11,472 41,978 27,419 15,943 6,877 13,438 62.49%
-
Tax Rate 19.63% 17.68% 20.36% 23.32% 22.41% 17.57% 29.78% -
Total Cost 285,471 131,616 522,003 356,663 208,358 85,272 331,653 -9.53%
-
Net Worth 300,712 296,781 284,988 269,265 259,438 257,472 251,576 12.66%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 11,792 11,792 7,861 7,861 - - 2,948 152.62%
Div Payout % 42.45% 102.79% 18.73% 28.67% - - 21.94% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 300,712 296,781 284,988 269,265 259,438 257,472 251,576 12.66%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.57% 14.17% 12.86% 11.54% 11.41% 11.34% 6.44% -
ROE 9.24% 3.87% 14.73% 10.18% 6.15% 2.67% 5.34% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 170.01 78.02 304.77 205.14 119.66 48.93 180.35 -3.87%
EPS 14.13 5.84 21.36 13.95 8.11 3.50 6.84 62.41%
DPS 6.00 6.00 4.00 4.00 0.00 0.00 1.50 152.62%
NAPS 1.53 1.51 1.45 1.37 1.32 1.31 1.28 12.66%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 170.01 78.02 304.77 205.14 119.66 48.93 180.35 -3.87%
EPS 14.13 5.84 21.36 13.95 8.11 3.50 6.84 62.41%
DPS 6.00 6.00 4.00 4.00 0.00 0.00 1.50 152.62%
NAPS 1.53 1.51 1.45 1.37 1.32 1.31 1.28 12.66%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.925 1.23 0.90 0.87 0.745 0.74 0.795 -
P/RPS 0.54 1.58 0.30 0.42 0.62 1.51 0.44 14.67%
P/EPS 6.54 21.07 4.21 6.24 9.18 21.15 11.63 -31.94%
EY 15.28 4.75 23.73 16.04 10.89 4.73 8.60 46.84%
DY 6.49 4.88 4.44 4.60 0.00 0.00 1.89 128.12%
P/NAPS 0.60 0.81 0.62 0.64 0.56 0.56 0.62 -2.16%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/07/22 17/05/22 24/02/22 26/10/21 12/08/21 27/05/21 23/02/21 -
Price 0.915 1.18 1.20 1.06 0.845 0.785 0.74 -
P/RPS 0.54 1.51 0.39 0.52 0.71 1.60 0.41 20.21%
P/EPS 6.47 20.22 5.62 7.60 10.42 22.44 10.82 -29.08%
EY 15.45 4.95 17.80 13.16 9.60 4.46 9.24 41.00%
DY 6.56 5.08 3.33 3.77 0.00 0.00 2.03 119.04%
P/NAPS 0.60 0.78 0.83 0.77 0.64 0.60 0.58 2.29%

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