[MHC] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 45.8%
YoY- 435.17%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 403,187 235,188 96,176 354,474 250,787 146,933 69,128 223.67%
PBT 60,671 34,578 13,228 32,500 20,056 7,951 1,012 1427.98%
Tax -14,147 -7,748 -2,324 -9,679 -5,251 -2,265 -350 1075.13%
NP 46,524 26,830 10,904 22,821 14,805 5,686 662 1598.59%
-
NP to SH 27,419 15,943 6,877 13,438 9,217 3,823 1,261 677.57%
-
Tax Rate 23.32% 22.41% 17.57% 29.78% 26.18% 28.49% 34.58% -
Total Cost 356,663 208,358 85,272 331,653 235,982 141,247 68,466 200.20%
-
Net Worth 269,265 259,438 257,472 251,576 245,680 247,645 247,645 5.73%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 7,861 - - 2,948 - - - -
Div Payout % 28.67% - - 21.94% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 269,265 259,438 257,472 251,576 245,680 247,645 247,645 5.73%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.54% 11.41% 11.34% 6.44% 5.90% 3.87% 0.96% -
ROE 10.18% 6.15% 2.67% 5.34% 3.75% 1.54% 0.51% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 205.14 119.66 48.93 180.35 127.60 74.76 35.17 223.68%
EPS 13.95 8.11 3.50 6.84 4.69 1.95 0.64 678.84%
DPS 4.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.37 1.32 1.31 1.28 1.25 1.26 1.26 5.73%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 205.14 119.66 48.93 180.35 127.60 74.76 35.17 223.68%
EPS 13.95 8.11 3.50 6.84 4.69 1.95 0.64 678.84%
DPS 4.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.37 1.32 1.31 1.28 1.25 1.26 1.26 5.73%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.87 0.745 0.74 0.795 0.565 0.465 0.33 -
P/RPS 0.42 0.62 1.51 0.44 0.44 0.62 0.94 -41.52%
P/EPS 6.24 9.18 21.15 11.63 12.05 23.91 51.43 -75.46%
EY 16.04 10.89 4.73 8.60 8.30 4.18 1.94 308.36%
DY 4.60 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.56 0.62 0.45 0.37 0.26 82.20%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/10/21 12/08/21 27/05/21 23/02/21 17/11/20 23/07/20 24/06/20 -
Price 1.06 0.845 0.785 0.74 0.675 0.53 0.47 -
P/RPS 0.52 0.71 1.60 0.41 0.53 0.71 1.34 -46.76%
P/EPS 7.60 10.42 22.44 10.82 14.39 27.25 73.26 -77.89%
EY 13.16 9.60 4.46 9.24 6.95 3.67 1.37 351.25%
DY 3.77 0.00 0.00 2.03 0.00 0.00 0.00 -
P/NAPS 0.77 0.64 0.60 0.58 0.54 0.42 0.37 62.92%

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