[MHC] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -10.61%
YoY- -49.05%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 537,582 334,382 287,498 349,962 377,890 311,868 302,828 10.02%
PBT 80,894 26,741 8,994 22,805 54,190 29,681 21,121 25.05%
Tax -18,862 -7,001 -3,008 -5,881 -13,176 -7,589 -5,209 23.89%
NP 62,032 19,740 5,986 16,924 41,014 22,092 15,912 25.42%
-
NP to SH 36,558 12,289 3,273 9,672 18,982 10,010 8,558 27.35%
-
Tax Rate 23.32% 26.18% 33.44% 25.79% 24.31% 25.57% 24.66% -
Total Cost 475,550 314,642 281,512 333,038 336,876 289,776 286,916 8.77%
-
Net Worth 269,265 245,680 247,645 249,610 428,465 414,707 412,742 -6.86%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 10,482 - - 5,241 3,930 - - -
Div Payout % 28.67% - - 54.19% 20.71% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 269,265 245,680 247,645 249,610 428,465 414,707 412,742 -6.86%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.54% 5.90% 2.08% 4.84% 10.85% 7.08% 5.25% -
ROE 13.58% 5.00% 1.32% 3.87% 4.43% 2.41% 2.07% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 273.52 170.13 146.28 178.06 192.27 158.68 154.08 10.02%
EPS 18.60 6.25 1.67 4.92 9.65 5.09 4.36 27.32%
DPS 5.33 0.00 0.00 2.67 2.00 0.00 0.00 -
NAPS 1.37 1.25 1.26 1.27 2.18 2.11 2.10 -6.86%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 273.52 170.13 146.28 178.06 192.27 158.68 154.08 10.02%
EPS 18.60 6.25 1.67 4.92 9.65 5.09 4.36 27.32%
DPS 5.33 0.00 0.00 2.67 2.00 0.00 0.00 -
NAPS 1.37 1.25 1.26 1.27 2.18 2.11 2.10 -6.86%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.87 0.565 0.56 0.70 0.87 0.815 0.94 -
P/RPS 0.32 0.33 0.38 0.39 0.45 0.51 0.61 -10.18%
P/EPS 4.68 9.04 33.62 14.22 9.01 16.00 21.59 -22.47%
EY 21.38 11.07 2.97 7.03 11.10 6.25 4.63 29.01%
DY 6.13 0.00 0.00 3.81 2.30 0.00 0.00 -
P/NAPS 0.64 0.45 0.44 0.55 0.40 0.39 0.45 6.04%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/10/21 17/11/20 24/10/19 28/11/18 02/11/17 20/10/16 19/11/15 -
Price 1.06 0.675 0.55 0.64 0.88 0.825 0.915 -
P/RPS 0.39 0.40 0.38 0.36 0.46 0.52 0.59 -6.66%
P/EPS 5.70 10.80 33.02 13.01 9.11 16.20 21.01 -19.52%
EY 17.55 9.26 3.03 7.69 10.98 6.17 4.76 24.26%
DY 5.03 0.00 0.00 4.17 2.27 0.00 0.00 -
P/NAPS 0.77 0.54 0.44 0.50 0.40 0.39 0.44 9.76%

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