[MHC] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 14.82%
YoY- 212.38%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 631,593 668,286 613,412 599,008 537,582 470,376 384,704 39.12%
PBT 100,260 121,126 105,624 96,691 80,894 69,156 52,912 53.06%
Tax -23,757 -23,782 -18,676 -19,686 -18,862 -15,496 -9,296 86.81%
NP 76,502 97,344 86,948 77,005 62,032 53,660 43,616 45.39%
-
NP to SH 45,872 55,560 45,888 41,978 36,558 31,886 27,508 40.58%
-
Tax Rate 23.70% 19.63% 17.68% 20.36% 23.32% 22.41% 17.57% -
Total Cost 555,090 570,942 526,464 522,003 475,550 416,716 341,088 38.31%
-
Net Worth 308,574 300,712 296,781 284,988 269,265 259,438 257,472 12.81%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 15,723 23,585 47,170 7,861 10,482 - - -
Div Payout % 34.28% 42.45% 102.79% 18.73% 28.67% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 308,574 300,712 296,781 284,988 269,265 259,438 257,472 12.81%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.11% 14.57% 14.17% 12.86% 11.54% 11.41% 11.34% -
ROE 14.87% 18.48% 15.46% 14.73% 13.58% 12.29% 10.68% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 321.35 340.02 312.10 304.77 273.52 239.32 195.73 39.12%
EPS 23.33 28.26 23.36 21.36 18.60 16.22 14.00 40.51%
DPS 8.00 12.00 24.00 4.00 5.33 0.00 0.00 -
NAPS 1.57 1.53 1.51 1.45 1.37 1.32 1.31 12.81%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 321.35 340.02 312.10 304.77 273.52 239.32 195.73 39.12%
EPS 23.33 28.26 23.36 21.36 18.60 16.22 14.00 40.51%
DPS 8.00 12.00 24.00 4.00 5.33 0.00 0.00 -
NAPS 1.57 1.53 1.51 1.45 1.37 1.32 1.31 12.81%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.875 0.925 1.23 0.90 0.87 0.745 0.74 -
P/RPS 0.27 0.27 0.39 0.30 0.32 0.31 0.38 -20.35%
P/EPS 3.75 3.27 5.27 4.21 4.68 4.59 5.29 -20.48%
EY 26.67 30.56 18.98 23.73 21.38 21.78 18.91 25.73%
DY 9.14 12.97 19.51 4.44 6.13 0.00 0.00 -
P/NAPS 0.56 0.60 0.81 0.62 0.64 0.56 0.56 0.00%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 26/07/22 17/05/22 24/02/22 26/10/21 12/08/21 27/05/21 -
Price 0.95 0.915 1.18 1.20 1.06 0.845 0.785 -
P/RPS 0.30 0.27 0.38 0.39 0.39 0.35 0.40 -17.43%
P/EPS 4.07 3.24 5.05 5.62 5.70 5.21 5.61 -19.24%
EY 24.57 30.89 19.79 17.80 17.55 19.20 17.83 23.80%
DY 8.42 13.11 20.34 3.33 5.03 0.00 0.00 -
P/NAPS 0.61 0.60 0.78 0.83 0.77 0.64 0.60 1.10%

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