[MHC] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -59.62%
YoY- 1719.82%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 390,291 283,418 186,736 90,447 341,097 233,901 132,298 105.28%
PBT 49,131 40,643 27,591 11,687 31,095 22,261 5,752 316.22%
Tax -11,651 -9,882 -6,714 -3,493 -8,711 -5,692 -1,436 302.23%
NP 37,480 30,761 20,877 8,194 22,384 16,569 4,316 320.82%
-
NP to SH 17,409 14,237 9,147 3,677 9,105 7,508 1,708 368.11%
-
Tax Rate 23.71% 24.31% 24.33% 29.89% 28.01% 25.57% 24.97% -
Total Cost 352,811 252,657 165,859 82,253 318,713 217,332 127,982 96.24%
-
Net Worth 432,396 428,465 422,569 393,088 416,673 414,707 408,811 3.79%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 2,948 2,948 - - - - -
Div Payout % - 20.71% 32.23% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 432,396 428,465 422,569 393,088 416,673 414,707 408,811 3.79%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.60% 10.85% 11.18% 9.06% 6.56% 7.08% 3.26% -
ROE 4.03% 3.32% 2.16% 0.94% 2.19% 1.81% 0.42% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 198.58 144.20 95.01 46.02 173.55 119.01 67.31 105.29%
EPS 8.86 7.24 4.65 1.87 4.63 3.82 0.87 367.85%
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.18 2.15 2.00 2.12 2.11 2.08 3.79%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 198.58 144.20 95.01 46.02 173.55 119.01 67.31 105.29%
EPS 8.86 7.24 4.65 1.87 4.63 3.82 0.87 367.85%
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.18 2.15 2.00 2.12 2.11 2.08 3.79%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.89 0.87 0.855 0.895 0.915 0.815 0.78 -
P/RPS 0.45 0.60 0.90 1.94 0.53 0.68 1.16 -46.71%
P/EPS 10.05 12.01 18.37 47.84 19.75 21.34 89.76 -76.67%
EY 9.95 8.33 5.44 2.09 5.06 4.69 1.11 329.79%
DY 0.00 1.72 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.45 0.43 0.39 0.38 3.46%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 02/11/17 10/08/17 18/05/17 23/02/17 20/10/16 28/07/16 -
Price 0.82 0.88 0.89 0.895 0.95 0.825 0.80 -
P/RPS 0.41 0.61 0.94 1.94 0.55 0.69 1.19 -50.75%
P/EPS 9.26 12.15 19.12 47.84 20.51 21.60 92.06 -78.28%
EY 10.80 8.23 5.23 2.09 4.88 4.63 1.09 359.39%
DY 0.00 1.70 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.41 0.45 0.45 0.39 0.38 -1.75%

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