[MHC] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 45.67%
YoY- 429.57%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 477,436 593,266 599,008 346,224 301,368 343,539 390,291 3.41%
PBT 48,122 80,439 96,690 32,062 9,739 13,153 49,131 -0.34%
Tax -14,438 -24,775 -19,685 -9,574 -5,798 -6,493 -11,651 3.63%
NP 33,684 55,664 77,005 22,488 3,941 6,660 37,480 -1.76%
-
NP to SH 22,029 34,622 41,978 13,287 2,509 4,274 17,402 4.00%
-
Tax Rate 30.00% 30.80% 20.36% 29.86% 59.53% 49.37% 23.71% -
Total Cost 443,752 537,602 522,003 323,736 297,427 336,879 352,811 3.89%
-
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 11,792 11,792 7,861 - - - 2,948 25.97%
Div Payout % 53.53% 34.06% 18.73% - - - 16.94% -
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 7.06% 9.38% 12.86% 6.50% 1.31% 1.94% 9.60% -
ROE 6.88% 11.22% 14.73% 5.28% 1.01% 1.73% 4.02% -
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 242.92 301.85 304.77 176.16 153.33 174.79 198.58 3.41%
EPS 11.21 17.62 21.36 6.76 1.28 2.17 8.85 4.01%
DPS 6.00 6.00 4.00 0.00 0.00 0.00 1.50 25.97%
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 242.92 301.85 304.77 176.16 153.33 174.79 198.58 3.41%
EPS 11.21 17.62 21.36 6.76 1.28 2.17 8.85 4.01%
DPS 6.00 6.00 4.00 0.00 0.00 0.00 1.50 25.97%
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 0.38 0.33 0.30 0.45 0.49 0.38 0.45 -2.77%
P/EPS 8.25 5.73 4.21 11.76 58.36 30.35 10.05 -3.23%
EY 12.12 17.44 23.73 8.50 1.71 3.29 9.95 3.34%
DY 6.49 5.94 4.44 0.00 0.00 0.00 1.69 25.12%
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 0.40 0.31 0.39 0.42 0.21 0.35 0.41 -0.41%
P/EPS 8.65 5.39 5.62 10.95 25.07 28.51 9.26 -1.12%
EY 11.55 18.54 17.80 9.14 3.99 3.51 10.80 1.12%
DY 6.19 6.32 3.33 0.00 0.00 0.00 1.83 22.50%
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