[MHC] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
17-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -72.67%
YoY- 66.82%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 593,266 473,695 334,143 153,353 599,008 403,187 235,188 84.99%
PBT 80,439 75,195 60,563 26,406 96,691 60,671 34,578 75.29%
Tax -24,775 -17,818 -11,891 -4,669 -19,686 -14,147 -7,748 116.58%
NP 55,664 57,377 48,672 21,737 77,005 46,524 26,830 62.45%
-
NP to SH 34,622 34,404 27,780 11,472 41,978 27,419 15,943 67.45%
-
Tax Rate 30.80% 23.70% 19.63% 17.68% 20.36% 23.32% 22.41% -
Total Cost 537,602 416,318 285,471 131,616 522,003 356,663 208,358 87.79%
-
Net Worth 308,574 308,574 300,712 296,781 284,988 269,265 259,438 12.22%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 11,792 11,792 11,792 11,792 7,861 7,861 - -
Div Payout % 34.06% 34.28% 42.45% 102.79% 18.73% 28.67% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 308,574 308,574 300,712 296,781 284,988 269,265 259,438 12.22%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.38% 12.11% 14.57% 14.17% 12.86% 11.54% 11.41% -
ROE 11.22% 11.15% 9.24% 3.87% 14.73% 10.18% 6.15% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 301.85 241.01 170.01 78.02 304.77 205.14 119.66 84.99%
EPS 17.62 17.50 14.13 5.84 21.36 13.95 8.11 67.51%
DPS 6.00 6.00 6.00 6.00 4.00 4.00 0.00 -
NAPS 1.57 1.57 1.53 1.51 1.45 1.37 1.32 12.22%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 301.85 241.01 170.01 78.02 304.77 205.14 119.66 84.99%
EPS 17.62 17.50 14.13 5.84 21.36 13.95 8.11 67.51%
DPS 6.00 6.00 6.00 6.00 4.00 4.00 0.00 -
NAPS 1.57 1.57 1.53 1.51 1.45 1.37 1.32 12.22%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.01 0.875 0.925 1.23 0.90 0.87 0.745 -
P/RPS 0.33 0.36 0.54 1.58 0.30 0.42 0.62 -34.24%
P/EPS 5.73 5.00 6.54 21.07 4.21 6.24 9.18 -26.90%
EY 17.44 20.01 15.28 4.75 23.73 16.04 10.89 36.76%
DY 5.94 6.86 6.49 4.88 4.44 4.60 0.00 -
P/NAPS 0.64 0.56 0.60 0.81 0.62 0.64 0.56 9.28%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 17/11/22 26/07/22 17/05/22 24/02/22 26/10/21 12/08/21 -
Price 0.95 0.95 0.915 1.18 1.20 1.06 0.845 -
P/RPS 0.31 0.39 0.54 1.51 0.39 0.52 0.71 -42.35%
P/EPS 5.39 5.43 6.47 20.22 5.62 7.60 10.42 -35.48%
EY 18.54 18.43 15.45 4.95 17.80 13.16 9.60 54.89%
DY 6.32 6.32 6.56 5.08 3.33 3.77 0.00 -
P/NAPS 0.61 0.61 0.60 0.78 0.83 0.77 0.64 -3.14%

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