[MHC] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 97.31%
YoY- 34.28%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 357,909 227,957 103,986 477,436 349,173 222,322 106,987 123.18%
PBT 38,654 21,098 6,679 48,122 32,170 16,615 7,059 209.71%
Tax -11,743 -5,935 -2,157 -14,438 -9,784 -5,563 -2,538 176.89%
NP 26,911 15,163 4,522 33,684 22,386 11,052 4,521 227.38%
-
NP to SH 20,386 10,332 3,460 22,029 15,182 7,099 2,818 272.70%
-
Tax Rate 30.38% 28.13% 32.30% 30.00% 30.41% 33.48% 35.95% -
Total Cost 330,998 212,794 99,464 443,752 326,787 211,270 102,466 118.05%
-
Net Worth 330,193 320,366 324,297 320,366 312,504 304,643 310,539 4.16%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 11,792 11,792 11,792 11,792 11,792 11,792 11,792 0.00%
Div Payout % 57.85% 114.14% 340.83% 53.53% 77.68% 166.12% 418.48% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 330,193 320,366 324,297 320,366 312,504 304,643 310,539 4.16%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 7.52% 6.65% 4.35% 7.06% 6.41% 4.97% 4.23% -
ROE 6.17% 3.23% 1.07% 6.88% 4.86% 2.33% 0.91% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 182.10 115.98 52.91 242.92 177.66 113.12 54.43 123.19%
EPS 10.37 5.26 1.76 11.21 7.72 3.61 1.43 273.30%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.68 1.63 1.65 1.63 1.59 1.55 1.58 4.16%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 182.10 115.98 52.91 242.92 177.66 113.12 54.43 123.19%
EPS 10.37 5.26 1.76 11.21 7.72 3.61 1.43 273.30%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.68 1.63 1.65 1.63 1.59 1.55 1.58 4.16%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.95 0.955 1.03 0.925 0.91 0.89 0.925 -
P/RPS 0.52 0.82 1.95 0.38 0.51 0.79 1.70 -54.50%
P/EPS 9.16 18.17 58.51 8.25 11.78 24.64 64.51 -72.68%
EY 10.92 5.50 1.71 12.12 8.49 4.06 1.55 266.19%
DY 6.32 6.28 5.83 6.49 6.59 6.74 6.49 -1.74%
P/NAPS 0.57 0.59 0.62 0.57 0.57 0.57 0.59 -2.26%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 23/05/24 27/02/24 22/11/23 10/08/23 24/05/23 -
Price 1.01 0.925 0.97 0.97 0.94 0.935 0.94 -
P/RPS 0.55 0.80 1.83 0.40 0.53 0.83 1.73 -53.32%
P/EPS 9.74 17.60 55.10 8.65 12.17 25.89 65.56 -71.85%
EY 10.27 5.68 1.81 11.55 8.22 3.86 1.53 254.60%
DY 5.94 6.49 6.19 6.19 6.38 6.42 6.38 -4.63%
P/NAPS 0.60 0.57 0.59 0.60 0.59 0.60 0.59 1.12%

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