[MHC] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 45.67%
YoY- 429.57%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 506,874 434,479 373,272 346,224 328,281 302,458 295,633 43.20%
PBT 73,114 58,688 44,278 32,062 22,611 12,873 6,830 385.02%
Tax -18,574 -15,057 -11,548 -9,574 -8,687 -5,850 -4,889 143.27%
NP 54,540 43,631 32,730 22,488 13,924 7,023 1,941 822.38%
-
NP to SH 31,640 25,406 18,903 13,287 9,121 5,244 2,515 440.08%
-
Tax Rate 25.40% 25.66% 26.08% 29.86% 38.42% 45.44% 71.58% -
Total Cost 452,334 390,848 340,542 323,736 314,357 295,435 293,692 33.33%
-
Net Worth 269,265 259,438 257,472 251,576 245,680 247,645 247,645 5.73%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 7,861 7,861 - - - - - -
Div Payout % 24.85% 30.94% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 269,265 259,438 257,472 251,576 245,680 247,645 247,645 5.73%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.76% 10.04% 8.77% 6.50% 4.24% 2.32% 0.66% -
ROE 11.75% 9.79% 7.34% 5.28% 3.71% 2.12% 1.02% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 257.89 221.06 189.92 176.16 167.03 153.89 150.42 43.20%
EPS 16.10 12.93 9.62 6.76 4.64 2.67 1.28 440.01%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.32 1.31 1.28 1.25 1.26 1.26 5.73%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 257.89 221.06 189.92 176.16 167.03 153.89 150.42 43.20%
EPS 16.10 12.93 9.62 6.76 4.64 2.67 1.28 440.01%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.32 1.31 1.28 1.25 1.26 1.26 5.73%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.87 0.745 0.74 0.795 0.565 0.465 0.33 -
P/RPS 0.34 0.34 0.39 0.45 0.34 0.30 0.22 33.63%
P/EPS 5.40 5.76 7.69 11.76 12.17 17.43 25.79 -64.70%
EY 18.50 17.35 13.00 8.50 8.21 5.74 3.88 183.01%
DY 4.60 5.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.56 0.62 0.45 0.37 0.26 82.20%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/10/21 12/08/21 27/05/21 23/02/21 17/11/20 23/07/20 24/06/20 -
Price 1.06 0.845 0.785 0.74 0.675 0.53 0.47 -
P/RPS 0.41 0.38 0.41 0.42 0.40 0.34 0.31 20.46%
P/EPS 6.58 6.54 8.16 10.95 14.55 19.86 36.73 -68.18%
EY 15.19 15.30 12.25 9.14 6.88 5.03 2.72 214.44%
DY 3.77 4.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.64 0.60 0.58 0.54 0.42 0.37 62.92%

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