[MHC] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
24-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 125.44%
YoY- -66.16%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 473,695 403,187 250,787 215,624 262,472 283,418 233,901 12.47%
PBT 75,195 60,671 20,056 6,746 17,104 40,643 22,261 22.48%
Tax -17,818 -14,147 -5,251 -2,256 -4,411 -9,882 -5,692 20.93%
NP 57,377 46,524 14,805 4,490 12,693 30,761 16,569 22.98%
-
NP to SH 34,404 27,419 9,217 2,455 7,254 14,237 7,508 28.86%
-
Tax Rate 23.70% 23.32% 26.18% 33.44% 25.79% 24.31% 25.57% -
Total Cost 416,318 356,663 235,982 211,134 249,779 252,657 217,332 11.43%
-
Net Worth 308,574 269,265 245,680 247,645 249,610 428,465 414,707 -4.80%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 11,792 7,861 - - 3,930 2,948 - -
Div Payout % 34.28% 28.67% - - 54.19% 20.71% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 308,574 269,265 245,680 247,645 249,610 428,465 414,707 -4.80%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 12.11% 11.54% 5.90% 2.08% 4.84% 10.85% 7.08% -
ROE 11.15% 10.18% 3.75% 0.99% 2.91% 3.32% 1.81% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 241.01 205.14 127.60 109.71 133.54 144.20 119.01 12.47%
EPS 17.50 13.95 4.69 1.25 3.69 7.24 3.82 28.85%
DPS 6.00 4.00 0.00 0.00 2.00 1.50 0.00 -
NAPS 1.57 1.37 1.25 1.26 1.27 2.18 2.11 -4.80%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 241.01 205.14 127.60 109.71 133.54 144.20 119.01 12.47%
EPS 17.50 13.95 4.69 1.25 3.69 7.24 3.82 28.85%
DPS 6.00 4.00 0.00 0.00 2.00 1.50 0.00 -
NAPS 1.57 1.37 1.25 1.26 1.27 2.18 2.11 -4.80%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.875 0.87 0.565 0.56 0.70 0.87 0.815 -
P/RPS 0.36 0.42 0.44 0.51 0.52 0.60 0.68 -10.05%
P/EPS 5.00 6.24 12.05 44.83 18.97 12.01 21.34 -21.47%
EY 20.01 16.04 8.30 2.23 5.27 8.33 4.69 27.33%
DY 6.86 4.60 0.00 0.00 2.86 1.72 0.00 -
P/NAPS 0.56 0.64 0.45 0.44 0.55 0.40 0.39 6.21%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 26/10/21 17/11/20 24/10/19 28/11/18 02/11/17 20/10/16 -
Price 0.95 1.06 0.675 0.55 0.64 0.88 0.825 -
P/RPS 0.39 0.52 0.53 0.50 0.48 0.61 0.69 -9.06%
P/EPS 5.43 7.60 14.39 44.03 17.34 12.15 21.60 -20.54%
EY 18.43 13.16 6.95 2.27 5.77 8.23 4.63 25.87%
DY 6.32 3.77 0.00 0.00 3.13 1.70 0.00 -
P/NAPS 0.61 0.77 0.54 0.44 0.50 0.40 0.39 7.73%

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