[MHC] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 23.84%
YoY- 25.48%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 222,322 106,987 593,266 473,695 334,143 153,353 599,008 -48.44%
PBT 16,615 7,059 80,439 75,195 60,563 26,406 96,691 -69.19%
Tax -5,563 -2,538 -24,775 -17,818 -11,891 -4,669 -19,686 -57.03%
NP 11,052 4,521 55,664 57,377 48,672 21,737 77,005 -72.68%
-
NP to SH 7,099 2,818 34,622 34,404 27,780 11,472 41,978 -69.51%
-
Tax Rate 33.48% 35.95% 30.80% 23.70% 19.63% 17.68% 20.36% -
Total Cost 211,270 102,466 537,602 416,318 285,471 131,616 522,003 -45.37%
-
Net Worth 304,643 310,539 308,574 308,574 300,712 296,781 284,988 4.55%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 11,792 11,792 11,792 11,792 11,792 11,792 7,861 31.13%
Div Payout % 166.12% 418.48% 34.06% 34.28% 42.45% 102.79% 18.73% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 304,643 310,539 308,574 308,574 300,712 296,781 284,988 4.55%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.97% 4.23% 9.38% 12.11% 14.57% 14.17% 12.86% -
ROE 2.33% 0.91% 11.22% 11.15% 9.24% 3.87% 14.73% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 113.12 54.43 301.85 241.01 170.01 78.02 304.77 -48.44%
EPS 3.61 1.43 17.62 17.50 14.13 5.84 21.36 -69.53%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 4.00 31.13%
NAPS 1.55 1.58 1.57 1.57 1.53 1.51 1.45 4.55%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 113.12 54.43 301.85 241.01 170.01 78.02 304.77 -48.44%
EPS 3.61 1.43 17.62 17.50 14.13 5.84 21.36 -69.53%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 4.00 31.13%
NAPS 1.55 1.58 1.57 1.57 1.53 1.51 1.45 4.55%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.89 0.925 1.01 0.875 0.925 1.23 0.90 -
P/RPS 0.79 1.70 0.33 0.36 0.54 1.58 0.30 91.03%
P/EPS 24.64 64.51 5.73 5.00 6.54 21.07 4.21 225.82%
EY 4.06 1.55 17.44 20.01 15.28 4.75 23.73 -69.28%
DY 6.74 6.49 5.94 6.86 6.49 4.88 4.44 32.18%
P/NAPS 0.57 0.59 0.64 0.56 0.60 0.81 0.62 -5.46%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 10/08/23 24/05/23 27/02/23 17/11/22 26/07/22 17/05/22 24/02/22 -
Price 0.935 0.94 0.95 0.95 0.915 1.18 1.20 -
P/RPS 0.83 1.73 0.31 0.39 0.54 1.51 0.39 65.68%
P/EPS 25.89 65.56 5.39 5.43 6.47 20.22 5.62 177.63%
EY 3.86 1.53 18.54 18.43 15.45 4.95 17.80 -64.00%
DY 6.42 6.38 6.32 6.32 6.56 5.08 3.33 55.08%
P/NAPS 0.60 0.59 0.61 0.61 0.60 0.78 0.83 -19.50%

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