[MHC] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
02-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 3.76%
YoY- 89.62%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 334,382 287,498 349,962 377,890 311,868 302,828 333,236 0.05%
PBT 26,741 8,994 22,805 54,190 29,681 21,121 37,469 -5.46%
Tax -7,001 -3,008 -5,881 -13,176 -7,589 -5,209 -9,162 -4.38%
NP 19,740 5,986 16,924 41,014 22,092 15,912 28,306 -5.82%
-
NP to SH 12,289 3,273 9,672 18,982 10,010 8,558 15,124 -3.39%
-
Tax Rate 26.18% 33.44% 25.79% 24.31% 25.57% 24.66% 24.45% -
Total Cost 314,642 281,512 333,038 336,876 289,776 286,916 304,929 0.52%
-
Net Worth 245,680 247,645 249,610 428,465 414,707 412,742 393,088 -7.52%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 5,241 3,930 - - - -
Div Payout % - - 54.19% 20.71% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 245,680 247,645 249,610 428,465 414,707 412,742 393,088 -7.52%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.90% 2.08% 4.84% 10.85% 7.08% 5.25% 8.49% -
ROE 5.00% 1.32% 3.87% 4.43% 2.41% 2.07% 3.85% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 170.13 146.28 178.06 192.27 158.68 154.08 169.55 0.05%
EPS 6.25 1.67 4.92 9.65 5.09 4.36 7.69 -3.39%
DPS 0.00 0.00 2.67 2.00 0.00 0.00 0.00 -
NAPS 1.25 1.26 1.27 2.18 2.11 2.10 2.00 -7.52%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 170.13 146.28 178.06 192.27 158.68 154.08 169.55 0.05%
EPS 6.25 1.67 4.92 9.65 5.09 4.36 7.69 -3.39%
DPS 0.00 0.00 2.67 2.00 0.00 0.00 0.00 -
NAPS 1.25 1.26 1.27 2.18 2.11 2.10 2.00 -7.52%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.565 0.56 0.70 0.87 0.815 0.94 1.07 -
P/RPS 0.33 0.38 0.39 0.45 0.51 0.61 0.63 -10.20%
P/EPS 9.04 33.62 14.22 9.01 16.00 21.59 13.91 -6.92%
EY 11.07 2.97 7.03 11.10 6.25 4.63 7.19 7.45%
DY 0.00 0.00 3.81 2.30 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.55 0.40 0.39 0.45 0.54 -2.99%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 17/11/20 24/10/19 28/11/18 02/11/17 20/10/16 19/11/15 30/10/14 -
Price 0.675 0.55 0.64 0.88 0.825 0.915 1.07 -
P/RPS 0.40 0.38 0.36 0.46 0.52 0.59 0.63 -7.28%
P/EPS 10.80 33.02 13.01 9.11 16.20 21.01 13.91 -4.12%
EY 9.26 3.03 7.69 10.98 6.17 4.76 7.19 4.30%
DY 0.00 0.00 4.17 2.27 0.00 0.00 0.00 -
P/NAPS 0.54 0.44 0.50 0.40 0.39 0.44 0.54 0.00%

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