[MHC] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 142.15%
YoY- 74.25%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 222,322 334,143 235,188 146,933 145,843 190,506 186,736 2.94%
PBT 16,615 60,563 34,578 7,951 4,818 15,953 27,591 -8.10%
Tax -5,563 -11,891 -7,748 -2,265 -2,213 -4,249 -6,714 -3.08%
NP 11,052 48,672 26,830 5,686 2,605 11,704 20,877 -10.05%
-
NP to SH 7,099 27,780 15,943 3,823 1,089 5,410 9,147 -4.13%
-
Tax Rate 33.48% 19.63% 22.41% 28.49% 45.93% 26.63% 24.33% -
Total Cost 211,270 285,471 208,358 141,247 143,238 178,802 165,859 4.11%
-
Net Worth 304,643 300,712 259,438 247,645 245,680 247,645 422,569 -5.30%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 11,792 11,792 - - - - 2,948 25.97%
Div Payout % 166.12% 42.45% - - - - 32.23% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 304,643 300,712 259,438 247,645 245,680 247,645 422,569 -5.30%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.97% 14.57% 11.41% 3.87% 1.79% 6.14% 11.18% -
ROE 2.33% 9.24% 6.15% 1.54% 0.44% 2.18% 2.16% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 113.12 170.01 119.66 74.76 74.20 96.93 95.01 2.94%
EPS 3.61 14.13 8.11 1.95 0.55 2.75 4.65 -4.12%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 1.50 25.97%
NAPS 1.55 1.53 1.32 1.26 1.25 1.26 2.15 -5.30%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 113.12 170.01 119.66 74.76 74.20 96.93 95.01 2.94%
EPS 3.61 14.13 8.11 1.95 0.55 2.75 4.65 -4.12%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 1.50 25.97%
NAPS 1.55 1.53 1.32 1.26 1.25 1.26 2.15 -5.30%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.89 0.925 0.745 0.465 0.60 0.75 0.855 -
P/RPS 0.79 0.54 0.62 0.62 0.81 0.77 0.90 -2.14%
P/EPS 24.64 6.54 9.18 23.91 108.29 27.25 18.37 5.01%
EY 4.06 15.28 10.89 4.18 0.92 3.67 5.44 -4.75%
DY 6.74 6.49 0.00 0.00 0.00 0.00 1.75 25.18%
P/NAPS 0.57 0.60 0.56 0.37 0.48 0.60 0.40 6.07%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 10/08/23 26/07/22 12/08/21 23/07/20 25/07/19 26/07/18 10/08/17 -
Price 0.935 0.915 0.845 0.53 0.58 0.75 0.89 -
P/RPS 0.83 0.54 0.71 0.71 0.78 0.77 0.94 -2.05%
P/EPS 25.89 6.47 10.42 27.25 104.68 27.25 19.12 5.17%
EY 3.86 15.45 9.60 3.67 0.96 3.67 5.23 -4.93%
DY 6.42 6.56 0.00 0.00 0.00 0.00 1.69 24.90%
P/NAPS 0.60 0.60 0.64 0.42 0.46 0.60 0.41 6.54%

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