[MHC] QoQ TTM 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- 32.67%
YoY- 215.93%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 669,516 697,963 656,185 599,008 506,874 434,479 373,272 47.57%
PBT 111,215 122,676 109,868 96,690 73,114 58,688 44,278 84.67%
Tax -23,357 -23,828 -22,030 -19,685 -18,574 -15,057 -11,548 59.86%
NP 87,858 98,848 87,838 77,005 54,540 43,631 32,730 93.03%
-
NP to SH 48,963 53,816 46,573 41,978 31,640 25,406 18,903 88.49%
-
Tax Rate 21.00% 19.42% 20.05% 20.36% 25.40% 25.66% 26.08% -
Total Cost 581,658 599,115 568,347 522,003 452,334 390,848 340,542 42.84%
-
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 11,792 11,792 19,654 7,861 7,861 7,861 - -
Div Payout % 24.08% 21.91% 42.20% 18.73% 24.85% 30.94% - -
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 13.12% 14.16% 13.39% 12.86% 10.76% 10.04% 8.77% -
ROE 15.87% 17.90% 15.69% 14.73% 11.75% 9.79% 7.34% -
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 340.64 355.12 333.86 304.77 257.89 221.06 189.92 47.56%
EPS 24.91 27.38 23.70 21.36 16.10 12.93 9.62 88.45%
DPS 6.00 6.00 10.00 4.00 4.00 4.00 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 340.64 355.12 333.86 304.77 257.89 221.06 189.92 47.56%
EPS 24.91 27.38 23.70 21.36 16.10 12.93 9.62 88.45%
DPS 6.00 6.00 10.00 4.00 4.00 4.00 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 0.26 0.26 0.37 0.30 0.34 0.34 0.39 -23.66%
P/EPS 3.51 3.38 5.19 4.21 5.40 5.76 7.69 -40.69%
EY 28.47 29.60 19.27 23.73 18.50 17.35 13.00 68.56%
DY 6.86 6.49 8.13 4.44 4.60 5.37 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 0.28 0.26 0.35 0.39 0.41 0.38 0.41 -22.43%
P/EPS 3.81 3.34 4.98 5.62 6.58 6.54 8.16 -39.78%
EY 26.22 29.92 20.08 17.80 15.19 15.30 12.25 66.00%
DY 6.32 6.56 8.47 3.33 3.77 4.73 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