[MHC] QoQ TTM 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- 24.54%
YoY- 246.89%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 697,963 656,185 599,008 506,874 434,479 373,272 346,224 59.78%
PBT 122,676 109,868 96,690 73,114 58,688 44,278 32,062 145.23%
Tax -23,828 -22,030 -19,685 -18,574 -15,057 -11,548 -9,574 83.95%
NP 98,848 87,838 77,005 54,540 43,631 32,730 22,488 169.06%
-
NP to SH 53,816 46,573 41,978 31,640 25,406 18,903 13,287 154.74%
-
Tax Rate 19.42% 20.05% 20.36% 25.40% 25.66% 26.08% 29.86% -
Total Cost 599,115 568,347 522,003 452,334 390,848 340,542 323,736 50.90%
-
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 19,654 7,861 7,861 7,861 - - -
Div Payout % 21.91% 42.20% 18.73% 24.85% 30.94% - - -
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 14.16% 13.39% 12.86% 10.76% 10.04% 8.77% 6.50% -
ROE 17.90% 15.69% 14.73% 11.75% 9.79% 7.34% 5.28% -
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 355.12 333.86 304.77 257.89 221.06 189.92 176.16 59.78%
EPS 27.38 23.70 21.36 16.10 12.93 9.62 6.76 154.74%
DPS 6.00 10.00 4.00 4.00 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 355.12 333.86 304.77 257.89 221.06 189.92 176.16 59.78%
EPS 27.38 23.70 21.36 16.10 12.93 9.62 6.76 154.74%
DPS 6.00 10.00 4.00 4.00 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 0.26 0.37 0.30 0.34 0.34 0.39 0.45 -30.69%
P/EPS 3.38 5.19 4.21 5.40 5.76 7.69 11.76 -56.54%
EY 29.60 19.27 23.73 18.50 17.35 13.00 8.50 130.27%
DY 6.49 8.13 4.44 4.60 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 0.26 0.35 0.39 0.41 0.38 0.41 0.42 -27.42%
P/EPS 3.34 4.98 5.62 6.58 6.54 8.16 10.95 -54.78%
EY 29.92 20.08 17.80 15.19 15.30 12.25 9.14 120.94%
DY 6.56 8.47 3.33 3.77 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