[MHC] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -31.0%
YoY- -18.33%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 384,704 276,512 299,452 398,960 361,788 233,068 240,912 8.10%
PBT 52,912 4,048 15,684 42,208 46,748 -3,568 16,032 21.99%
Tax -9,296 -1,400 -5,036 -11,584 -13,972 820 -3,168 19.63%
NP 43,616 2,648 10,648 30,624 32,776 -2,748 12,864 22.54%
-
NP to SH 27,508 5,044 5,020 12,012 14,708 -908 5,876 29.30%
-
Tax Rate 17.57% 34.58% 32.11% 27.45% 29.89% - 19.76% -
Total Cost 341,088 273,864 288,804 368,336 329,012 235,816 228,048 6.93%
-
Net Worth 257,472 247,645 249,610 249,610 393,088 410,776 414,707 -7.63%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 257,472 247,645 249,610 249,610 393,088 410,776 414,707 -7.63%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.34% 0.96% 3.56% 7.68% 9.06% -1.18% 5.34% -
ROE 10.68% 2.04% 2.01% 4.81% 3.74% -0.22% 1.42% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 195.73 140.69 152.36 202.99 184.07 118.58 122.57 8.10%
EPS 14.00 2.56 2.56 6.12 7.48 -0.48 3.00 29.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.26 1.27 1.27 2.00 2.09 2.11 -7.63%
Adjusted Per Share Value based on latest NOSH - 196,544
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 195.73 140.69 152.36 202.99 184.07 118.58 122.57 8.10%
EPS 14.00 2.56 2.56 6.12 7.48 -0.48 3.00 29.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.26 1.27 1.27 2.00 2.09 2.11 -7.63%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.74 0.33 0.61 0.78 0.895 0.93 0.995 -
P/RPS 0.38 0.23 0.40 0.38 0.49 0.78 0.81 -11.84%
P/EPS 5.29 12.86 23.88 12.76 11.96 -201.31 33.28 -26.37%
EY 18.91 7.78 4.19 7.84 8.36 -0.50 3.00 35.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.26 0.48 0.61 0.45 0.44 0.47 2.96%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 24/06/20 10/05/19 16/05/18 18/05/17 27/05/16 07/05/15 -
Price 0.785 0.47 0.615 0.795 0.895 0.86 0.96 -
P/RPS 0.40 0.33 0.40 0.39 0.49 0.73 0.78 -10.52%
P/EPS 5.61 18.31 24.08 13.01 11.96 -186.15 32.11 -25.21%
EY 17.83 5.46 4.15 7.69 8.36 -0.54 3.11 33.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.37 0.48 0.63 0.45 0.41 0.45 4.90%

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