[MHC] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -9.02%
YoY- 54.75%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 481,445 546,900 593,266 669,516 697,963 656,185 599,008 -13.58%
PBT 36,491 61,092 80,439 111,215 122,676 109,868 96,690 -47.86%
Tax -18,447 -22,644 -24,775 -23,357 -23,828 -22,030 -19,685 -4.24%
NP 18,044 38,448 55,664 87,858 98,848 87,838 77,005 -62.09%
-
NP to SH 13,941 25,968 34,622 48,963 53,816 46,573 41,978 -52.14%
-
Tax Rate 50.55% 37.07% 30.80% 21.00% 19.42% 20.05% 20.36% -
Total Cost 463,401 508,452 537,602 581,658 599,115 568,347 522,003 -7.65%
-
Net Worth 304,643 310,539 308,574 308,574 300,712 296,781 284,988 4.55%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 11,792 11,792 11,792 11,792 11,792 19,654 7,861 31.13%
Div Payout % 84.59% 45.41% 34.06% 24.08% 21.91% 42.20% 18.73% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 304,643 310,539 308,574 308,574 300,712 296,781 284,988 4.55%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.75% 7.03% 9.38% 13.12% 14.16% 13.39% 12.86% -
ROE 4.58% 8.36% 11.22% 15.87% 17.90% 15.69% 14.73% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 244.96 278.26 301.85 340.64 355.12 333.86 304.77 -13.58%
EPS 7.09 13.21 17.62 24.91 27.38 23.70 21.36 -52.15%
DPS 6.00 6.00 6.00 6.00 6.00 10.00 4.00 31.13%
NAPS 1.55 1.58 1.57 1.57 1.53 1.51 1.45 4.55%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 244.96 278.26 301.85 340.64 355.12 333.86 304.77 -13.58%
EPS 7.09 13.21 17.62 24.91 27.38 23.70 21.36 -52.15%
DPS 6.00 6.00 6.00 6.00 6.00 10.00 4.00 31.13%
NAPS 1.55 1.58 1.57 1.57 1.53 1.51 1.45 4.55%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.89 0.925 1.01 0.875 0.925 1.23 0.90 -
P/RPS 0.36 0.33 0.33 0.26 0.26 0.37 0.30 12.96%
P/EPS 12.55 7.00 5.73 3.51 3.38 5.19 4.21 107.54%
EY 7.97 14.28 17.44 28.47 29.60 19.27 23.73 -51.77%
DY 6.74 6.49 5.94 6.86 6.49 8.13 4.44 32.18%
P/NAPS 0.57 0.59 0.64 0.56 0.60 0.81 0.62 -5.46%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 10/08/23 24/05/23 27/02/23 17/11/22 26/07/22 17/05/22 24/02/22 -
Price 0.935 0.94 0.95 0.95 0.915 1.18 1.20 -
P/RPS 0.38 0.34 0.31 0.28 0.26 0.35 0.39 -1.72%
P/EPS 13.18 7.11 5.39 3.81 3.34 4.98 5.62 76.79%
EY 7.59 14.06 18.54 26.22 29.92 20.08 17.80 -43.43%
DY 6.42 6.38 6.32 6.32 6.56 8.47 3.33 55.08%
P/NAPS 0.60 0.59 0.61 0.61 0.60 0.78 0.83 -19.50%

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