[MHC] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
17-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 73.93%
YoY- 2380.25%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 434,479 373,272 346,224 328,281 302,458 295,633 301,368 27.64%
PBT 58,688 44,278 32,062 22,611 12,873 6,830 9,739 231.51%
Tax -15,057 -11,548 -9,574 -8,687 -5,850 -4,889 -5,798 89.04%
NP 43,631 32,730 22,488 13,924 7,023 1,941 3,941 397.46%
-
NP to SH 25,406 18,903 13,287 9,121 5,244 2,515 2,509 368.70%
-
Tax Rate 25.66% 26.08% 29.86% 38.42% 45.44% 71.58% 59.53% -
Total Cost 390,848 340,542 323,736 314,357 295,435 293,692 297,427 19.99%
-
Net Worth 259,438 257,472 251,576 245,680 247,645 247,645 247,645 3.15%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 7,861 - - - - - - -
Div Payout % 30.94% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 259,438 257,472 251,576 245,680 247,645 247,645 247,645 3.15%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 10.04% 8.77% 6.50% 4.24% 2.32% 0.66% 1.31% -
ROE 9.79% 7.34% 5.28% 3.71% 2.12% 1.02% 1.01% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 221.06 189.92 176.16 167.03 153.89 150.42 153.33 27.64%
EPS 12.93 9.62 6.76 4.64 2.67 1.28 1.28 367.95%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.28 1.25 1.26 1.26 1.26 3.15%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 221.06 189.92 176.16 167.03 153.89 150.42 153.33 27.64%
EPS 12.93 9.62 6.76 4.64 2.67 1.28 1.28 367.95%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.28 1.25 1.26 1.26 1.26 3.15%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.745 0.74 0.795 0.565 0.465 0.33 0.745 -
P/RPS 0.34 0.39 0.45 0.34 0.30 0.22 0.49 -21.64%
P/EPS 5.76 7.69 11.76 12.17 17.43 25.79 58.36 -78.67%
EY 17.35 13.00 8.50 8.21 5.74 3.88 1.71 369.33%
DY 5.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.62 0.45 0.37 0.26 0.59 -3.42%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 12/08/21 27/05/21 23/02/21 17/11/20 23/07/20 24/06/20 24/03/20 -
Price 0.845 0.785 0.74 0.675 0.53 0.47 0.32 -
P/RPS 0.38 0.41 0.42 0.40 0.34 0.31 0.21 48.54%
P/EPS 6.54 8.16 10.95 14.55 19.86 36.73 25.07 -59.20%
EY 15.30 12.25 9.14 6.88 5.03 2.72 3.99 145.18%
DY 4.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.58 0.54 0.42 0.37 0.25 87.24%

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