[MHC] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -23.92%
YoY- -34.96%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 506,874 328,281 296,691 369,345 390,624 308,527 315,494 8.21%
PBT 73,114 22,611 2,795 25,592 49,478 23,480 17,818 26.50%
Tax -18,574 -8,687 -4,213 -6,306 -12,901 -8,510 -907 65.32%
NP 54,540 13,924 -1,418 19,286 36,577 14,970 16,911 21.52%
-
NP to SH 31,640 9,121 -400 10,300 15,837 5,047 9,392 22.41%
-
Tax Rate 25.40% 38.42% 150.73% 24.64% 26.07% 36.24% 5.09% -
Total Cost 452,334 314,357 298,109 350,059 354,047 293,557 298,583 7.16%
-
Net Worth 269,265 245,680 247,645 249,610 428,465 414,707 412,742 -6.86%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 7,861 - - - 2,948 - - -
Div Payout % 24.85% - - - 18.62% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 269,265 245,680 247,645 249,610 428,465 414,707 412,742 -6.86%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.76% 4.24% -0.48% 5.22% 9.36% 4.85% 5.36% -
ROE 11.75% 3.71% -0.16% 4.13% 3.70% 1.22% 2.28% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 257.89 167.03 150.95 187.92 198.75 156.98 160.52 8.21%
EPS 16.10 4.64 -0.20 5.24 8.06 2.57 4.78 22.41%
DPS 4.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.37 1.25 1.26 1.27 2.18 2.11 2.10 -6.86%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 257.89 167.03 150.95 187.92 198.75 156.98 160.52 8.21%
EPS 16.10 4.64 -0.20 5.24 8.06 2.57 4.78 22.41%
DPS 4.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.37 1.25 1.26 1.27 2.18 2.11 2.10 -6.86%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.87 0.565 0.56 0.70 0.87 0.815 0.94 -
P/RPS 0.34 0.34 0.37 0.37 0.44 0.52 0.59 -8.76%
P/EPS 5.40 12.17 -275.16 13.36 10.80 31.74 19.67 -19.36%
EY 18.50 8.21 -0.36 7.49 9.26 3.15 5.08 24.01%
DY 4.60 0.00 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 0.64 0.45 0.44 0.55 0.40 0.39 0.45 6.04%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/10/21 17/11/20 24/10/19 28/11/18 02/11/17 20/10/16 19/11/15 -
Price 1.06 0.675 0.55 0.64 0.88 0.825 0.915 -
P/RPS 0.41 0.40 0.36 0.34 0.44 0.53 0.57 -5.33%
P/EPS 6.58 14.55 -270.25 12.21 10.92 32.13 19.15 -16.29%
EY 15.19 6.88 -0.37 8.19 9.16 3.11 5.22 19.46%
DY 3.77 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 0.77 0.54 0.44 0.50 0.40 0.39 0.44 9.76%

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