[MHC] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 71.98%
YoY- 197.48%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 349,173 473,695 403,187 250,787 215,624 262,472 283,418 3.53%
PBT 32,170 75,195 60,671 20,056 6,746 17,104 40,643 -3.81%
Tax -9,784 -17,818 -14,147 -5,251 -2,256 -4,411 -9,882 -0.16%
NP 22,386 57,377 46,524 14,805 4,490 12,693 30,761 -5.15%
-
NP to SH 15,182 34,404 27,419 9,217 2,455 7,254 14,237 1.07%
-
Tax Rate 30.41% 23.70% 23.32% 26.18% 33.44% 25.79% 24.31% -
Total Cost 326,787 416,318 356,663 235,982 211,134 249,779 252,657 4.37%
-
Net Worth 312,504 308,574 269,265 245,680 247,645 249,610 428,465 -5.12%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 11,792 11,792 7,861 - - 3,930 2,948 25.97%
Div Payout % 77.68% 34.28% 28.67% - - 54.19% 20.71% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 312,504 308,574 269,265 245,680 247,645 249,610 428,465 -5.12%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.41% 12.11% 11.54% 5.90% 2.08% 4.84% 10.85% -
ROE 4.86% 11.15% 10.18% 3.75% 0.99% 2.91% 3.32% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 177.66 241.01 205.14 127.60 109.71 133.54 144.20 3.53%
EPS 7.72 17.50 13.95 4.69 1.25 3.69 7.24 1.07%
DPS 6.00 6.00 4.00 0.00 0.00 2.00 1.50 25.97%
NAPS 1.59 1.57 1.37 1.25 1.26 1.27 2.18 -5.12%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 177.66 241.01 205.14 127.60 109.71 133.54 144.20 3.53%
EPS 7.72 17.50 13.95 4.69 1.25 3.69 7.24 1.07%
DPS 6.00 6.00 4.00 0.00 0.00 2.00 1.50 25.97%
NAPS 1.59 1.57 1.37 1.25 1.26 1.27 2.18 -5.12%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.91 0.875 0.87 0.565 0.56 0.70 0.87 -
P/RPS 0.51 0.36 0.42 0.44 0.51 0.52 0.60 -2.67%
P/EPS 11.78 5.00 6.24 12.05 44.83 18.97 12.01 -0.32%
EY 8.49 20.01 16.04 8.30 2.23 5.27 8.33 0.31%
DY 6.59 6.86 4.60 0.00 0.00 2.86 1.72 25.07%
P/NAPS 0.57 0.56 0.64 0.45 0.44 0.55 0.40 6.07%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 17/11/22 26/10/21 17/11/20 24/10/19 28/11/18 02/11/17 -
Price 0.94 0.95 1.06 0.675 0.55 0.64 0.88 -
P/RPS 0.53 0.39 0.52 0.53 0.50 0.48 0.61 -2.31%
P/EPS 12.17 5.43 7.60 14.39 44.03 17.34 12.15 0.02%
EY 8.22 18.43 13.16 6.95 2.27 5.77 8.23 -0.02%
DY 6.38 6.32 3.77 0.00 0.00 3.13 1.70 24.64%
P/NAPS 0.59 0.61 0.77 0.54 0.44 0.50 0.40 6.68%

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