[MHC] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
02-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -4.33%
YoY- 213.79%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 394,061 399,584 390,291 390,624 395,545 373,287 341,107 10.12%
PBT 37,492 46,233 49,131 49,478 52,935 43,675 31,096 13.31%
Tax -9,312 -10,657 -11,651 -12,901 -13,989 -12,409 -8,711 4.56%
NP 28,180 35,576 37,480 36,577 38,946 31,266 22,385 16.63%
-
NP to SH 13,538 15,732 17,402 15,837 16,554 13,019 9,115 30.27%
-
Tax Rate 24.84% 23.05% 23.71% 26.07% 26.43% 28.41% 28.01% -
Total Cost 365,881 364,008 352,811 354,047 356,599 342,021 318,722 9.66%
-
Net Worth 247,645 249,610 432,396 428,465 422,569 393,088 416,673 -29.37%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 2,948 2,948 2,948 2,948 2,948 - -
Div Payout % - 18.74% 16.94% 18.62% 17.81% 22.65% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 247,645 249,610 432,396 428,465 422,569 393,088 416,673 -29.37%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.15% 8.90% 9.60% 9.36% 9.85% 8.38% 6.56% -
ROE 5.47% 6.30% 4.02% 3.70% 3.92% 3.31% 2.19% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 200.50 203.31 198.58 198.75 201.25 189.93 173.55 10.13%
EPS 6.89 8.00 8.85 8.06 8.42 6.62 4.64 30.25%
DPS 0.00 1.50 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.26 1.27 2.20 2.18 2.15 2.00 2.12 -29.37%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 200.50 203.31 198.58 198.75 201.25 189.93 173.55 10.13%
EPS 6.89 8.00 8.85 8.06 8.42 6.62 4.64 30.25%
DPS 0.00 1.50 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.26 1.27 2.20 2.18 2.15 2.00 2.12 -29.37%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.75 0.78 0.89 0.87 0.855 0.895 0.915 -
P/RPS 0.37 0.38 0.45 0.44 0.42 0.47 0.53 -21.35%
P/EPS 10.89 9.74 10.05 10.80 10.15 13.51 19.73 -32.78%
EY 9.18 10.26 9.95 9.26 9.85 7.40 5.07 48.71%
DY 0.00 1.92 1.69 1.72 1.75 1.68 0.00 -
P/NAPS 0.60 0.61 0.40 0.40 0.40 0.45 0.43 24.94%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 26/07/18 16/05/18 27/02/18 02/11/17 10/08/17 18/05/17 23/02/17 -
Price 0.75 0.795 0.82 0.88 0.89 0.895 0.95 -
P/RPS 0.37 0.39 0.41 0.44 0.44 0.47 0.55 -23.27%
P/EPS 10.89 9.93 9.26 10.92 10.57 13.51 20.48 -34.44%
EY 9.18 10.07 10.80 9.16 9.46 7.40 4.88 52.56%
DY 0.00 1.89 1.83 1.70 1.69 1.68 0.00 -
P/NAPS 0.60 0.63 0.37 0.40 0.41 0.45 0.45 21.20%

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