[MHC] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 42.83%
YoY- 475.55%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 390,291 390,624 395,545 373,287 341,107 308,527 299,975 19.12%
PBT 49,131 49,478 52,935 43,675 31,096 23,480 14,180 128.45%
Tax -11,651 -12,901 -13,989 -12,409 -8,711 -8,510 -6,204 52.04%
NP 37,480 36,577 38,946 31,266 22,385 14,970 7,976 179.75%
-
NP to SH 17,402 15,837 16,554 13,019 9,115 5,047 2,451 268.08%
-
Tax Rate 23.71% 26.07% 26.43% 28.41% 28.01% 36.24% 43.75% -
Total Cost 352,811 354,047 356,599 342,021 318,722 293,557 291,999 13.40%
-
Net Worth 432,396 428,465 422,569 393,088 416,673 414,707 408,811 3.79%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,948 2,948 2,948 2,948 - - - -
Div Payout % 16.94% 18.62% 17.81% 22.65% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 432,396 428,465 422,569 393,088 416,673 414,707 408,811 3.79%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.60% 9.36% 9.85% 8.38% 6.56% 4.85% 2.66% -
ROE 4.02% 3.70% 3.92% 3.31% 2.19% 1.22% 0.60% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 198.58 198.75 201.25 189.93 173.55 156.98 152.62 19.12%
EPS 8.85 8.06 8.42 6.62 4.64 2.57 1.25 267.40%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 2.20 2.18 2.15 2.00 2.12 2.11 2.08 3.79%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 198.58 198.75 201.25 189.93 173.55 156.98 152.62 19.12%
EPS 8.85 8.06 8.42 6.62 4.64 2.57 1.25 267.40%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 2.20 2.18 2.15 2.00 2.12 2.11 2.08 3.79%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.89 0.87 0.855 0.895 0.915 0.815 0.78 -
P/RPS 0.45 0.44 0.42 0.47 0.53 0.52 0.51 -7.98%
P/EPS 10.05 10.80 10.15 13.51 19.73 31.74 62.55 -70.34%
EY 9.95 9.26 9.85 7.40 5.07 3.15 1.60 237.04%
DY 1.69 1.72 1.75 1.68 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.45 0.43 0.39 0.38 3.46%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 02/11/17 10/08/17 18/05/17 23/02/17 20/10/16 28/07/16 -
Price 0.82 0.88 0.89 0.895 0.95 0.825 0.80 -
P/RPS 0.41 0.44 0.44 0.47 0.55 0.53 0.52 -14.61%
P/EPS 9.26 10.92 10.57 13.51 20.48 32.13 64.15 -72.38%
EY 10.80 9.16 9.46 7.40 4.88 3.11 1.56 261.96%
DY 1.83 1.70 1.69 1.68 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.41 0.45 0.45 0.39 0.38 -1.75%

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