[MHC] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 113.86%
YoY- -55.87%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 477,436 349,173 222,322 106,987 593,266 473,695 334,143 26.77%
PBT 48,122 32,170 16,615 7,059 80,439 75,195 60,563 -14.17%
Tax -14,438 -9,784 -5,563 -2,538 -24,775 -17,818 -11,891 13.77%
NP 33,684 22,386 11,052 4,521 55,664 57,377 48,672 -21.70%
-
NP to SH 22,029 15,182 7,099 2,818 34,622 34,404 27,780 -14.29%
-
Tax Rate 30.00% 30.41% 33.48% 35.95% 30.80% 23.70% 19.63% -
Total Cost 443,752 326,787 211,270 102,466 537,602 416,318 285,471 34.08%
-
Net Worth 320,366 312,504 304,643 310,539 308,574 308,574 300,712 4.29%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 11,792 11,792 11,792 11,792 11,792 11,792 11,792 0.00%
Div Payout % 53.53% 77.68% 166.12% 418.48% 34.06% 34.28% 42.45% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 320,366 312,504 304,643 310,539 308,574 308,574 300,712 4.29%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.06% 6.41% 4.97% 4.23% 9.38% 12.11% 14.57% -
ROE 6.88% 4.86% 2.33% 0.91% 11.22% 11.15% 9.24% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 242.92 177.66 113.12 54.43 301.85 241.01 170.01 26.77%
EPS 11.21 7.72 3.61 1.43 17.62 17.50 14.13 -14.26%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.63 1.59 1.55 1.58 1.57 1.57 1.53 4.29%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 242.92 177.66 113.12 54.43 301.85 241.01 170.01 26.77%
EPS 11.21 7.72 3.61 1.43 17.62 17.50 14.13 -14.26%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.63 1.59 1.55 1.58 1.57 1.57 1.53 4.29%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.925 0.91 0.89 0.925 1.01 0.875 0.925 -
P/RPS 0.38 0.51 0.79 1.70 0.33 0.36 0.54 -20.83%
P/EPS 8.25 11.78 24.64 64.51 5.73 5.00 6.54 16.69%
EY 12.12 8.49 4.06 1.55 17.44 20.01 15.28 -14.27%
DY 6.49 6.59 6.74 6.49 5.94 6.86 6.49 0.00%
P/NAPS 0.57 0.57 0.57 0.59 0.64 0.56 0.60 -3.35%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 22/11/23 10/08/23 24/05/23 27/02/23 17/11/22 26/07/22 -
Price 0.97 0.94 0.935 0.94 0.95 0.95 0.915 -
P/RPS 0.40 0.53 0.83 1.73 0.31 0.39 0.54 -18.08%
P/EPS 8.65 12.17 25.89 65.56 5.39 5.43 6.47 21.29%
EY 11.55 8.22 3.86 1.53 18.54 18.43 15.45 -17.58%
DY 6.19 6.38 6.42 6.38 6.32 6.32 6.56 -3.78%
P/NAPS 0.60 0.59 0.60 0.59 0.61 0.61 0.60 0.00%

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