[MHC] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 22.28%
YoY- 91.2%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 262,472 190,506 99,740 390,291 283,418 186,736 90,447 103.31%
PBT 17,104 15,953 10,552 49,131 40,643 27,591 11,687 28.87%
Tax -4,411 -4,249 -2,896 -11,651 -9,882 -6,714 -3,493 16.81%
NP 12,693 11,704 7,656 37,480 30,761 20,877 8,194 33.84%
-
NP to SH 7,254 5,410 3,003 17,409 14,237 9,147 3,677 57.23%
-
Tax Rate 25.79% 26.63% 27.45% 23.71% 24.31% 24.33% 29.89% -
Total Cost 249,779 178,802 92,084 352,811 252,657 165,859 82,253 109.56%
-
Net Worth 249,610 247,645 249,610 432,396 428,465 422,569 393,088 -26.10%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 3,930 - - - 2,948 2,948 - -
Div Payout % 54.19% - - - 20.71% 32.23% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 249,610 247,645 249,610 432,396 428,465 422,569 393,088 -26.10%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.84% 6.14% 7.68% 9.60% 10.85% 11.18% 9.06% -
ROE 2.91% 2.18% 1.20% 4.03% 3.32% 2.16% 0.94% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 133.54 96.93 50.75 198.58 144.20 95.01 46.02 103.31%
EPS 3.69 2.75 1.53 8.86 7.24 4.65 1.87 57.25%
DPS 2.00 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.27 1.26 1.27 2.20 2.18 2.15 2.00 -26.10%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 133.54 96.93 50.75 198.58 144.20 95.01 46.02 103.31%
EPS 3.69 2.75 1.53 8.86 7.24 4.65 1.87 57.25%
DPS 2.00 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.27 1.26 1.27 2.20 2.18 2.15 2.00 -26.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.70 0.75 0.78 0.89 0.87 0.855 0.895 -
P/RPS 0.52 0.77 1.54 0.45 0.60 0.90 1.94 -58.39%
P/EPS 18.97 27.25 51.05 10.05 12.01 18.37 47.84 -45.99%
EY 5.27 3.67 1.96 9.95 8.33 5.44 2.09 85.15%
DY 2.86 0.00 0.00 0.00 1.72 1.75 0.00 -
P/NAPS 0.55 0.60 0.61 0.40 0.40 0.40 0.45 14.30%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 26/07/18 16/05/18 27/02/18 02/11/17 10/08/17 18/05/17 -
Price 0.64 0.75 0.795 0.82 0.88 0.89 0.895 -
P/RPS 0.48 0.77 1.57 0.41 0.61 0.94 1.94 -60.55%
P/EPS 17.34 27.25 52.03 9.26 12.15 19.12 47.84 -49.13%
EY 5.77 3.67 1.92 10.80 8.23 5.23 2.09 96.67%
DY 3.13 0.00 0.00 0.00 1.70 1.69 0.00 -
P/NAPS 0.50 0.60 0.63 0.37 0.40 0.41 0.45 7.26%

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