[MHC] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 42.27%
YoY- 651.61%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 599,008 506,874 434,479 373,272 346,224 328,281 302,458 57.50%
PBT 96,690 73,114 58,688 44,278 32,062 22,611 12,873 282.12%
Tax -19,685 -18,574 -15,057 -11,548 -9,574 -8,687 -5,850 124.05%
NP 77,005 54,540 43,631 32,730 22,488 13,924 7,023 391.40%
-
NP to SH 41,978 31,640 25,406 18,903 13,287 9,121 5,244 298.65%
-
Tax Rate 20.36% 25.40% 25.66% 26.08% 29.86% 38.42% 45.44% -
Total Cost 522,003 452,334 390,848 340,542 323,736 314,357 295,435 46.00%
-
Net Worth 284,988 269,265 259,438 257,472 251,576 245,680 247,645 9.78%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 7,861 7,861 7,861 - - - - -
Div Payout % 18.73% 24.85% 30.94% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 284,988 269,265 259,438 257,472 251,576 245,680 247,645 9.78%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.86% 10.76% 10.04% 8.77% 6.50% 4.24% 2.32% -
ROE 14.73% 11.75% 9.79% 7.34% 5.28% 3.71% 2.12% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 304.77 257.89 221.06 189.92 176.16 167.03 153.89 57.50%
EPS 21.36 16.10 12.93 9.62 6.76 4.64 2.67 298.48%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.37 1.32 1.31 1.28 1.25 1.26 9.78%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 304.77 257.89 221.06 189.92 176.16 167.03 153.89 57.50%
EPS 21.36 16.10 12.93 9.62 6.76 4.64 2.67 298.48%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.37 1.32 1.31 1.28 1.25 1.26 9.78%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.90 0.87 0.745 0.74 0.795 0.565 0.465 -
P/RPS 0.30 0.34 0.34 0.39 0.45 0.34 0.30 0.00%
P/EPS 4.21 5.40 5.76 7.69 11.76 12.17 17.43 -61.11%
EY 23.73 18.50 17.35 13.00 8.50 8.21 5.74 156.92%
DY 4.44 4.60 5.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.56 0.56 0.62 0.45 0.37 40.94%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/10/21 12/08/21 27/05/21 23/02/21 17/11/20 23/07/20 -
Price 1.20 1.06 0.845 0.785 0.74 0.675 0.53 -
P/RPS 0.39 0.41 0.38 0.41 0.42 0.40 0.34 9.55%
P/EPS 5.62 6.58 6.54 8.16 10.95 14.55 19.86 -56.79%
EY 17.80 15.19 15.30 12.25 9.14 6.88 5.03 131.68%
DY 3.33 3.77 4.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 0.64 0.60 0.58 0.54 0.42 57.28%

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