[MHC] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
24-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 2.28%
YoY- -42.94%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 593,266 599,008 354,474 301,368 343,539 390,291 341,097 9.65%
PBT 80,439 96,691 32,500 9,740 13,154 49,131 31,095 17.15%
Tax -24,775 -19,686 -9,679 -5,797 -6,367 -11,651 -8,711 19.02%
NP 55,664 77,005 22,821 3,943 6,787 37,480 22,384 16.38%
-
NP to SH 34,622 41,978 13,438 2,511 4,401 17,409 9,105 24.92%
-
Tax Rate 30.80% 20.36% 29.78% 59.52% 48.40% 23.71% 28.01% -
Total Cost 537,602 522,003 331,653 297,425 336,752 352,811 318,713 9.10%
-
Net Worth 308,574 284,988 251,576 247,645 247,645 432,396 416,673 -4.88%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 11,792 7,861 2,948 - 3,930 - - -
Div Payout % 34.06% 18.73% 21.94% - 89.32% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 308,574 284,988 251,576 247,645 247,645 432,396 416,673 -4.88%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 9.38% 12.86% 6.44% 1.31% 1.98% 9.60% 6.56% -
ROE 11.22% 14.73% 5.34% 1.01% 1.78% 4.03% 2.19% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 301.85 304.77 180.35 153.33 174.79 198.58 173.55 9.65%
EPS 17.62 21.36 6.84 1.28 2.24 8.86 4.63 24.93%
DPS 6.00 4.00 1.50 0.00 2.00 0.00 0.00 -
NAPS 1.57 1.45 1.28 1.26 1.26 2.20 2.12 -4.88%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 301.85 304.77 180.35 153.33 174.79 198.58 173.55 9.65%
EPS 17.62 21.36 6.84 1.28 2.24 8.86 4.63 24.93%
DPS 6.00 4.00 1.50 0.00 2.00 0.00 0.00 -
NAPS 1.57 1.45 1.28 1.26 1.26 2.20 2.12 -4.88%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.01 0.90 0.795 0.745 0.66 0.89 0.915 -
P/RPS 0.33 0.30 0.44 0.49 0.38 0.45 0.53 -7.58%
P/EPS 5.73 4.21 11.63 58.31 29.47 10.05 19.75 -18.62%
EY 17.44 23.73 8.60 1.71 3.39 9.95 5.06 22.89%
DY 5.94 4.44 1.89 0.00 3.03 0.00 0.00 -
P/NAPS 0.64 0.62 0.62 0.59 0.52 0.40 0.43 6.84%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 24/02/22 23/02/21 24/03/20 26/02/19 27/02/18 23/02/17 -
Price 0.95 1.20 0.74 0.32 0.62 0.82 0.95 -
P/RPS 0.31 0.39 0.41 0.21 0.35 0.41 0.55 -9.10%
P/EPS 5.39 5.62 10.82 25.05 27.69 9.26 20.51 -19.95%
EY 18.54 17.80 9.24 3.99 3.61 10.80 4.88 24.90%
DY 6.32 3.33 2.03 0.00 3.23 0.00 0.00 -
P/NAPS 0.61 0.83 0.58 0.25 0.49 0.37 0.45 5.19%

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