[MHC] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -48.82%
YoY- 445.36%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 599,008 403,187 235,188 96,176 354,474 250,787 146,933 154.54%
PBT 96,691 60,671 34,578 13,228 32,500 20,056 7,951 426.42%
Tax -19,686 -14,147 -7,748 -2,324 -9,679 -5,251 -2,265 321.06%
NP 77,005 46,524 26,830 10,904 22,821 14,805 5,686 465.47%
-
NP to SH 41,978 27,419 15,943 6,877 13,438 9,217 3,823 391.86%
-
Tax Rate 20.36% 23.32% 22.41% 17.57% 29.78% 26.18% 28.49% -
Total Cost 522,003 356,663 208,358 85,272 331,653 235,982 141,247 138.46%
-
Net Worth 284,988 269,265 259,438 257,472 251,576 245,680 247,645 9.78%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 7,861 7,861 - - 2,948 - - -
Div Payout % 18.73% 28.67% - - 21.94% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 284,988 269,265 259,438 257,472 251,576 245,680 247,645 9.78%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.86% 11.54% 11.41% 11.34% 6.44% 5.90% 3.87% -
ROE 14.73% 10.18% 6.15% 2.67% 5.34% 3.75% 1.54% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 304.77 205.14 119.66 48.93 180.35 127.60 74.76 154.54%
EPS 21.36 13.95 8.11 3.50 6.84 4.69 1.95 391.07%
DPS 4.00 4.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.45 1.37 1.32 1.31 1.28 1.25 1.26 9.78%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 304.77 205.14 119.66 48.93 180.35 127.60 74.76 154.54%
EPS 21.36 13.95 8.11 3.50 6.84 4.69 1.95 391.07%
DPS 4.00 4.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.45 1.37 1.32 1.31 1.28 1.25 1.26 9.78%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.90 0.87 0.745 0.74 0.795 0.565 0.465 -
P/RPS 0.30 0.42 0.62 1.51 0.44 0.44 0.62 -38.28%
P/EPS 4.21 6.24 9.18 21.15 11.63 12.05 23.91 -68.48%
EY 23.73 16.04 10.89 4.73 8.60 8.30 4.18 217.22%
DY 4.44 4.60 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.62 0.64 0.56 0.56 0.62 0.45 0.37 40.94%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/10/21 12/08/21 27/05/21 23/02/21 17/11/20 23/07/20 -
Price 1.20 1.06 0.845 0.785 0.74 0.675 0.53 -
P/RPS 0.39 0.52 0.71 1.60 0.41 0.53 0.71 -32.85%
P/EPS 5.62 7.60 10.42 22.44 10.82 14.39 27.25 -64.99%
EY 17.80 13.16 9.60 4.46 9.24 6.95 3.67 185.70%
DY 3.33 3.77 0.00 0.00 2.03 0.00 0.00 -
P/NAPS 0.83 0.77 0.64 0.60 0.58 0.54 0.42 57.28%

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