[MHC] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 42.27%
YoY- 651.61%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 474,435 546,900 656,185 373,272 295,633 318,662 399,584 2.90%
PBT 47,742 61,092 109,868 44,278 6,830 6,522 46,233 0.53%
Tax -14,057 -22,644 -22,030 -11,548 -4,889 -4,856 -10,657 4.71%
NP 33,685 38,448 87,838 32,730 1,941 1,666 35,576 -0.90%
-
NP to SH 22,671 25,968 46,573 18,903 2,515 2,526 15,732 6.27%
-
Tax Rate 29.44% 37.07% 20.05% 26.08% 71.58% 74.46% 23.05% -
Total Cost 440,750 508,452 568,347 340,542 293,692 316,996 364,008 3.23%
-
Net Worth 324,297 310,539 296,781 257,472 247,645 249,610 249,610 4.45%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 11,792 11,792 19,654 - - - 2,948 25.96%
Div Payout % 52.02% 45.41% 42.20% - - - 18.74% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 324,297 310,539 296,781 257,472 247,645 249,610 249,610 4.45%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.10% 7.03% 13.39% 8.77% 0.66% 0.52% 8.90% -
ROE 6.99% 8.36% 15.69% 7.34% 1.02% 1.01% 6.30% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 241.39 278.26 333.86 189.92 150.42 162.13 203.31 2.90%
EPS 11.53 13.21 23.70 9.62 1.28 1.29 8.00 6.27%
DPS 6.00 6.00 10.00 0.00 0.00 0.00 1.50 25.96%
NAPS 1.65 1.58 1.51 1.31 1.26 1.27 1.27 4.45%
Adjusted Per Share Value based on latest NOSH - 196,544
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 241.39 278.26 333.86 189.92 150.42 162.13 203.31 2.90%
EPS 11.53 13.21 23.70 9.62 1.28 1.29 8.00 6.27%
DPS 6.00 6.00 10.00 0.00 0.00 0.00 1.50 25.96%
NAPS 1.65 1.58 1.51 1.31 1.26 1.27 1.27 4.45%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.03 0.925 1.23 0.74 0.33 0.61 0.78 -
P/RPS 0.43 0.33 0.37 0.39 0.22 0.38 0.38 2.07%
P/EPS 8.93 7.00 5.19 7.69 25.79 47.46 9.74 -1.43%
EY 11.20 14.28 19.27 13.00 3.88 2.11 10.26 1.47%
DY 5.83 6.49 8.13 0.00 0.00 0.00 1.92 20.31%
P/NAPS 0.62 0.59 0.81 0.56 0.26 0.48 0.61 0.27%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 24/05/23 17/05/22 27/05/21 24/06/20 10/05/19 16/05/18 -
Price 0.97 0.94 1.18 0.785 0.47 0.615 0.795 -
P/RPS 0.40 0.34 0.35 0.41 0.31 0.38 0.39 0.42%
P/EPS 8.41 7.11 4.98 8.16 36.73 47.85 9.93 -2.72%
EY 11.89 14.06 20.08 12.25 2.72 2.09 10.07 2.80%
DY 6.19 6.38 8.47 0.00 0.00 0.00 1.89 21.84%
P/NAPS 0.59 0.59 0.78 0.60 0.37 0.48 0.63 -1.08%

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