[MHC] YoY Quarter 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- 26.85%
YoY- 244.92%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 128,263 119,571 195,821 103,687 85,744 81,067 106,873 3.08%
PBT 15,952 5,244 36,020 12,444 2,993 -3,951 8,488 11.08%
Tax -4,654 -6,957 -5,539 -4,428 -3,541 -1,956 -1,769 17.48%
NP 11,298 -1,713 30,481 8,016 -548 -5,907 6,719 9.04%
-
NP to SH 6,847 218 14,559 4,221 55 -2,854 3,172 13.67%
-
Tax Rate 29.18% 132.67% 15.38% 35.58% 118.31% - 20.84% -
Total Cost 116,965 121,284 165,340 95,671 86,292 86,974 100,154 2.61%
-
Net Worth 320,366 308,574 284,988 251,576 247,645 247,645 432,396 -4.87%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 320,366 308,574 284,988 251,576 247,645 247,645 432,396 -4.87%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.81% -1.43% 15.57% 7.73% -0.64% -7.29% 6.29% -
ROE 2.14% 0.07% 5.11% 1.68% 0.02% -1.15% 0.73% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 65.26 60.84 99.63 52.76 43.63 41.25 54.38 3.08%
EPS 3.48 0.11 7.41 2.15 0.03 -1.45 1.61 13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.57 1.45 1.28 1.26 1.26 2.20 -4.87%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 65.26 60.84 99.63 52.76 43.63 41.25 54.38 3.08%
EPS 3.48 0.11 7.41 2.15 0.03 -1.45 1.61 13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.57 1.45 1.28 1.26 1.26 2.20 -4.87%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.925 1.01 0.90 0.795 0.745 0.66 0.89 -
P/RPS 1.42 1.66 0.90 1.51 1.71 1.60 1.64 -2.37%
P/EPS 26.55 910.59 12.15 37.02 2,662.28 -45.45 55.15 -11.46%
EY 3.77 0.11 8.23 2.70 0.04 -2.20 1.81 13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.62 0.62 0.59 0.52 0.40 6.07%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 24/02/22 23/02/21 24/03/20 26/02/19 27/02/18 -
Price 0.97 0.95 1.20 0.74 0.32 0.62 0.82 -
P/RPS 1.49 1.56 1.20 1.40 0.73 1.50 1.51 -0.22%
P/EPS 27.84 856.50 16.20 34.46 1,143.53 -42.70 50.81 -9.53%
EY 3.59 0.12 6.17 2.90 0.09 -2.34 1.97 10.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.83 0.58 0.25 0.49 0.37 8.38%

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