[MHC] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 23.84%
YoY- 25.48%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 357,909 349,173 473,695 403,187 250,787 215,624 262,472 5.29%
PBT 38,654 32,170 75,195 60,671 20,056 6,746 17,104 14.54%
Tax -11,743 -9,784 -17,818 -14,147 -5,251 -2,256 -4,411 17.70%
NP 26,911 22,386 57,377 46,524 14,805 4,490 12,693 13.32%
-
NP to SH 20,386 15,182 34,404 27,419 9,217 2,455 7,254 18.77%
-
Tax Rate 30.38% 30.41% 23.70% 23.32% 26.18% 33.44% 25.79% -
Total Cost 330,998 326,787 416,318 356,663 235,982 211,134 249,779 4.79%
-
Net Worth 330,193 312,504 308,574 269,265 245,680 247,645 249,610 4.76%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 11,792 11,792 11,792 7,861 - - 3,930 20.07%
Div Payout % 57.85% 77.68% 34.28% 28.67% - - 54.19% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 330,193 312,504 308,574 269,265 245,680 247,645 249,610 4.76%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.52% 6.41% 12.11% 11.54% 5.90% 2.08% 4.84% -
ROE 6.17% 4.86% 11.15% 10.18% 3.75% 0.99% 2.91% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 182.10 177.66 241.01 205.14 127.60 109.71 133.54 5.30%
EPS 10.37 7.72 17.50 13.95 4.69 1.25 3.69 18.77%
DPS 6.00 6.00 6.00 4.00 0.00 0.00 2.00 20.07%
NAPS 1.68 1.59 1.57 1.37 1.25 1.26 1.27 4.76%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 182.10 177.66 241.01 205.14 127.60 109.71 133.54 5.30%
EPS 10.37 7.72 17.50 13.95 4.69 1.25 3.69 18.77%
DPS 6.00 6.00 6.00 4.00 0.00 0.00 2.00 20.07%
NAPS 1.68 1.59 1.57 1.37 1.25 1.26 1.27 4.76%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.95 0.91 0.875 0.87 0.565 0.56 0.70 -
P/RPS 0.52 0.51 0.36 0.42 0.44 0.51 0.52 0.00%
P/EPS 9.16 11.78 5.00 6.24 12.05 44.83 18.97 -11.41%
EY 10.92 8.49 20.01 16.04 8.30 2.23 5.27 12.89%
DY 6.32 6.59 6.86 4.60 0.00 0.00 2.86 14.11%
P/NAPS 0.57 0.57 0.56 0.64 0.45 0.44 0.55 0.59%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 22/11/23 17/11/22 26/10/21 17/11/20 24/10/19 28/11/18 -
Price 1.01 0.94 0.95 1.06 0.675 0.55 0.64 -
P/RPS 0.55 0.53 0.39 0.52 0.53 0.50 0.48 2.29%
P/EPS 9.74 12.17 5.43 7.60 14.39 44.03 17.34 -9.15%
EY 10.27 8.22 18.43 13.16 6.95 2.27 5.77 10.07%
DY 5.94 6.38 6.32 3.77 0.00 0.00 3.13 11.25%
P/NAPS 0.60 0.59 0.61 0.77 0.54 0.44 0.50 3.08%

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