[MHC] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -54.5%
YoY- -74.72%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 599,008 354,474 301,368 343,539 390,291 341,097 301,747 12.09%
PBT 96,691 32,500 9,740 13,154 49,131 31,095 17,060 33.49%
Tax -19,686 -9,679 -5,797 -6,367 -11,651 -8,711 -6,725 19.58%
NP 77,005 22,821 3,943 6,787 37,480 22,384 10,335 39.71%
-
NP to SH 41,978 13,438 2,511 4,401 17,409 9,105 3,958 48.17%
-
Tax Rate 20.36% 29.78% 59.52% 48.40% 23.71% 28.01% 39.42% -
Total Cost 522,003 331,653 297,425 336,752 352,811 318,713 291,412 10.19%
-
Net Worth 284,988 251,576 247,645 247,645 432,396 416,673 410,776 -5.90%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 7,861 2,948 - 3,930 - - - -
Div Payout % 18.73% 21.94% - 89.32% - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 284,988 251,576 247,645 247,645 432,396 416,673 410,776 -5.90%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.86% 6.44% 1.31% 1.98% 9.60% 6.56% 3.43% -
ROE 14.73% 5.34% 1.01% 1.78% 4.03% 2.19% 0.96% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 304.77 180.35 153.33 174.79 198.58 173.55 153.53 12.09%
EPS 21.36 6.84 1.28 2.24 8.86 4.63 2.01 48.22%
DPS 4.00 1.50 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.45 1.28 1.26 1.26 2.20 2.12 2.09 -5.90%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 304.77 180.35 153.33 174.79 198.58 173.55 153.53 12.09%
EPS 21.36 6.84 1.28 2.24 8.86 4.63 2.01 48.22%
DPS 4.00 1.50 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.45 1.28 1.26 1.26 2.20 2.12 2.09 -5.90%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.90 0.795 0.745 0.66 0.89 0.915 0.90 -
P/RPS 0.30 0.44 0.49 0.38 0.45 0.53 0.59 -10.65%
P/EPS 4.21 11.63 58.31 29.47 10.05 19.75 44.69 -32.52%
EY 23.73 8.60 1.71 3.39 9.95 5.06 2.24 48.14%
DY 4.44 1.89 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.59 0.52 0.40 0.43 0.43 6.28%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 23/02/21 24/03/20 26/02/19 27/02/18 23/02/17 26/02/16 -
Price 1.20 0.74 0.32 0.62 0.82 0.95 0.91 -
P/RPS 0.39 0.41 0.21 0.35 0.41 0.55 0.59 -6.66%
P/EPS 5.62 10.82 25.05 27.69 9.26 20.51 45.19 -29.32%
EY 17.80 9.24 3.99 3.61 10.80 4.88 2.21 41.53%
DY 3.33 2.03 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.83 0.58 0.25 0.49 0.37 0.45 0.44 11.14%

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