[MHC] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
12-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 15.92%
YoY- 317.03%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 455,914 444,644 668,286 470,376 293,866 291,686 381,012 3.03%
PBT 42,196 33,230 121,126 69,156 15,902 9,636 31,906 4.76%
Tax -11,870 -11,126 -23,782 -15,496 -4,530 -4,426 -8,498 5.72%
NP 30,326 22,104 97,344 53,660 11,372 5,210 23,408 4.40%
-
NP to SH 20,664 14,198 55,560 31,886 7,646 2,178 10,820 11.37%
-
Tax Rate 28.13% 33.48% 19.63% 22.41% 28.49% 45.93% 26.63% -
Total Cost 425,588 422,540 570,942 416,716 282,494 286,476 357,604 2.94%
-
Net Worth 320,366 304,643 300,712 259,438 247,645 245,680 247,645 4.38%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 23,585 23,585 23,585 - - - - -
Div Payout % 114.14% 166.12% 42.45% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 320,366 304,643 300,712 259,438 247,645 245,680 247,645 4.38%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.65% 4.97% 14.57% 11.41% 3.87% 1.79% 6.14% -
ROE 6.45% 4.66% 18.48% 12.29% 3.09% 0.89% 4.37% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 231.97 226.23 340.02 239.32 149.52 148.41 193.86 3.03%
EPS 10.52 7.22 28.26 16.22 3.90 1.10 5.50 11.40%
DPS 12.00 12.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.55 1.53 1.32 1.26 1.25 1.26 4.38%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 231.97 226.23 340.02 239.32 149.52 148.41 193.86 3.03%
EPS 10.52 7.22 28.26 16.22 3.90 1.10 5.50 11.40%
DPS 12.00 12.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.55 1.53 1.32 1.26 1.25 1.26 4.38%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.955 0.89 0.925 0.745 0.465 0.60 0.75 -
P/RPS 0.41 0.39 0.27 0.31 0.31 0.40 0.39 0.83%
P/EPS 9.08 12.32 3.27 4.59 11.95 54.14 13.62 -6.52%
EY 11.01 8.12 30.56 21.78 8.37 1.85 7.34 6.98%
DY 12.57 13.48 12.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.60 0.56 0.37 0.48 0.60 -0.27%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 10/08/23 26/07/22 12/08/21 23/07/20 25/07/19 26/07/18 -
Price 0.925 0.935 0.915 0.845 0.53 0.58 0.75 -
P/RPS 0.40 0.41 0.27 0.35 0.35 0.39 0.39 0.42%
P/EPS 8.80 12.94 3.24 5.21 13.62 52.34 13.62 -7.01%
EY 11.37 7.73 30.89 19.20 7.34 1.91 7.34 7.55%
DY 12.97 12.83 13.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.60 0.64 0.42 0.46 0.60 -0.85%

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