[MHC] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 26.61%
YoY- 118.9%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 180,790 153,353 195,821 167,999 139,012 96,176 103,687 45.01%
PBT 34,157 26,406 36,020 26,093 21,349 13,228 12,444 96.40%
Tax -7,222 -4,669 -5,539 -6,398 -5,424 -2,324 -4,428 38.68%
NP 26,935 21,737 30,481 19,695 15,925 10,904 8,016 124.83%
-
NP to SH 16,308 11,472 14,559 11,477 9,065 6,877 4,221 146.83%
-
Tax Rate 21.14% 17.68% 15.38% 24.52% 25.41% 17.57% 35.58% -
Total Cost 153,855 131,616 165,340 148,304 123,087 85,272 95,671 37.38%
-
Net Worth 300,712 296,781 284,988 269,265 259,438 257,472 251,576 12.66%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 11,792 - - 7,861 - - -
Div Payout % - 102.79% - - 86.73% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 300,712 296,781 284,988 269,265 259,438 257,472 251,576 12.66%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.90% 14.17% 15.57% 11.72% 11.46% 11.34% 7.73% -
ROE 5.42% 3.87% 5.11% 4.26% 3.49% 2.67% 1.68% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 91.98 78.02 99.63 85.48 70.73 48.93 52.76 44.99%
EPS 8.30 5.84 7.41 5.84 4.61 3.50 2.15 146.69%
DPS 0.00 6.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.53 1.51 1.45 1.37 1.32 1.31 1.28 12.66%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 91.98 78.02 99.63 85.48 70.73 48.93 52.76 44.99%
EPS 8.30 5.84 7.41 5.84 4.61 3.50 2.15 146.69%
DPS 0.00 6.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.53 1.51 1.45 1.37 1.32 1.31 1.28 12.66%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.925 1.23 0.90 0.87 0.745 0.74 0.795 -
P/RPS 1.01 1.58 0.90 1.02 1.05 1.51 1.51 -23.57%
P/EPS 11.15 21.07 12.15 14.90 16.15 21.15 37.02 -55.16%
EY 8.97 4.75 8.23 6.71 6.19 4.73 2.70 123.13%
DY 0.00 4.88 0.00 0.00 5.37 0.00 0.00 -
P/NAPS 0.60 0.81 0.62 0.64 0.56 0.56 0.62 -2.16%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/07/22 17/05/22 24/02/22 26/10/21 12/08/21 27/05/21 23/02/21 -
Price 0.915 1.18 1.20 1.06 0.845 0.785 0.74 -
P/RPS 0.99 1.51 1.20 1.24 1.19 1.60 1.40 -20.67%
P/EPS 11.03 20.22 16.20 18.15 18.32 22.44 34.46 -53.30%
EY 9.07 4.95 6.17 5.51 5.46 4.46 2.90 114.31%
DY 0.00 5.08 0.00 0.00 4.73 0.00 0.00 -
P/NAPS 0.60 0.78 0.83 0.77 0.64 0.60 0.58 2.29%

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