[MHC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -82.75%
YoY- -18.33%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 343,539 262,472 190,506 99,740 390,291 283,418 186,736 49.97%
PBT 13,154 17,104 15,953 10,552 49,131 40,643 27,591 -38.88%
Tax -6,367 -4,411 -4,249 -2,896 -11,651 -9,882 -6,714 -3.46%
NP 6,787 12,693 11,704 7,656 37,480 30,761 20,877 -52.62%
-
NP to SH 4,401 7,254 5,410 3,003 17,409 14,237 9,147 -38.51%
-
Tax Rate 48.40% 25.79% 26.63% 27.45% 23.71% 24.31% 24.33% -
Total Cost 336,752 249,779 178,802 92,084 352,811 252,657 165,859 60.13%
-
Net Worth 247,645 249,610 247,645 249,610 432,396 428,465 422,569 -29.90%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,930 3,930 - - - 2,948 2,948 21.06%
Div Payout % 89.32% 54.19% - - - 20.71% 32.23% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 247,645 249,610 247,645 249,610 432,396 428,465 422,569 -29.90%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.98% 4.84% 6.14% 7.68% 9.60% 10.85% 11.18% -
ROE 1.78% 2.91% 2.18% 1.20% 4.03% 3.32% 2.16% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 174.79 133.54 96.93 50.75 198.58 144.20 95.01 49.97%
EPS 2.24 3.69 2.75 1.53 8.86 7.24 4.65 -38.46%
DPS 2.00 2.00 0.00 0.00 0.00 1.50 1.50 21.07%
NAPS 1.26 1.27 1.26 1.27 2.20 2.18 2.15 -29.90%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 174.79 133.54 96.93 50.75 198.58 144.20 95.01 49.97%
EPS 2.24 3.69 2.75 1.53 8.86 7.24 4.65 -38.46%
DPS 2.00 2.00 0.00 0.00 0.00 1.50 1.50 21.07%
NAPS 1.26 1.27 1.26 1.27 2.20 2.18 2.15 -29.90%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.66 0.70 0.75 0.78 0.89 0.87 0.855 -
P/RPS 0.38 0.52 0.77 1.54 0.45 0.60 0.90 -43.63%
P/EPS 29.47 18.97 27.25 51.05 10.05 12.01 18.37 36.92%
EY 3.39 5.27 3.67 1.96 9.95 8.33 5.44 -26.98%
DY 3.03 2.86 0.00 0.00 0.00 1.72 1.75 44.04%
P/NAPS 0.52 0.55 0.60 0.61 0.40 0.40 0.40 19.05%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 26/07/18 16/05/18 27/02/18 02/11/17 10/08/17 -
Price 0.62 0.64 0.75 0.795 0.82 0.88 0.89 -
P/RPS 0.35 0.48 0.77 1.57 0.41 0.61 0.94 -48.15%
P/EPS 27.69 17.34 27.25 52.03 9.26 12.15 19.12 27.91%
EY 3.61 5.77 3.67 1.92 10.80 8.23 5.23 -21.84%
DY 3.23 3.13 0.00 0.00 0.00 1.70 1.69 53.82%
P/NAPS 0.49 0.50 0.60 0.63 0.37 0.40 0.41 12.58%

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