[MHC] QoQ Quarter 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- 62.92%
YoY- 445.36%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 195,821 167,999 139,012 96,176 103,687 95,604 77,805 84.71%
PBT 36,020 26,093 21,349 13,228 12,444 11,667 6,939 198.90%
Tax -5,539 -6,398 -5,424 -2,324 -4,428 -2,881 -1,915 102.61%
NP 30,481 19,695 15,925 10,904 8,016 8,786 5,024 231.55%
-
NP to SH 14,559 11,477 9,065 6,877 4,221 5,243 2,562 217.43%
-
Tax Rate 15.38% 24.52% 25.41% 17.57% 35.58% 24.69% 27.60% -
Total Cost 165,340 148,304 123,087 85,272 95,671 86,818 72,781 72.55%
-
Net Worth 284,988 269,265 259,438 257,472 251,576 245,680 247,645 9.78%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 7,861 - - - - -
Div Payout % - - 86.73% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 284,988 269,265 259,438 257,472 251,576 245,680 247,645 9.78%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 15.57% 11.72% 11.46% 11.34% 7.73% 9.19% 6.46% -
ROE 5.11% 4.26% 3.49% 2.67% 1.68% 2.13% 1.03% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 99.63 85.48 70.73 48.93 52.76 48.64 39.59 84.70%
EPS 7.41 5.84 4.61 3.50 2.15 2.67 1.30 218.08%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.37 1.32 1.31 1.28 1.25 1.26 9.78%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 99.63 85.48 70.73 48.93 52.76 48.64 39.59 84.70%
EPS 7.41 5.84 4.61 3.50 2.15 2.67 1.30 218.08%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.37 1.32 1.31 1.28 1.25 1.26 9.78%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.90 0.87 0.745 0.74 0.795 0.565 0.465 -
P/RPS 0.90 1.02 1.05 1.51 1.51 1.16 1.17 -16.00%
P/EPS 12.15 14.90 16.15 21.15 37.02 21.18 35.67 -51.13%
EY 8.23 6.71 6.19 4.73 2.70 4.72 2.80 104.78%
DY 0.00 0.00 5.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.56 0.56 0.62 0.45 0.37 40.94%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/10/21 12/08/21 27/05/21 23/02/21 17/11/20 23/07/20 -
Price 1.20 1.06 0.845 0.785 0.74 0.675 0.53 -
P/RPS 1.20 1.24 1.19 1.60 1.40 1.39 1.34 -7.07%
P/EPS 16.20 18.15 18.32 22.44 34.46 25.30 40.66 -45.76%
EY 6.17 5.51 5.46 4.46 2.90 3.95 2.46 84.29%
DY 0.00 0.00 4.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 0.64 0.60 0.58 0.54 0.42 57.28%

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