[MPHBCAP] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 75.93%
YoY- -12.93%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 474,725 468,616 466,140 456,488 431,497 425,896 405,528 11.06%
PBT 86,638 68,216 133,336 107,212 77,214 71,444 67,548 18.03%
Tax -15,513 -9,808 -32,148 -19,832 -18,092 -18,078 -13,988 7.13%
NP 71,125 58,408 101,188 87,380 59,122 53,366 53,560 20.79%
-
NP to SH 46,412 37,006 67,776 55,174 31,361 27,444 30,148 33.29%
-
Tax Rate 17.91% 14.38% 24.11% 18.50% 23.43% 25.30% 20.71% -
Total Cost 403,600 410,208 364,952 369,108 372,374 372,530 351,968 9.54%
-
Net Worth 1,680,249 1,665,949 1,658,799 1,644,499 1,608,750 1,594,450 1,587,300 3.86%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,680,249 1,665,949 1,658,799 1,644,499 1,608,750 1,594,450 1,587,300 3.86%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.98% 12.46% 21.71% 19.14% 13.70% 12.53% 13.21% -
ROE 2.76% 2.22% 4.09% 3.36% 1.95% 1.72% 1.90% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 66.40 65.54 65.19 63.84 60.35 59.57 56.72 11.06%
EPS 6.49 5.18 9.48 7.72 4.39 3.84 4.20 33.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.33 2.32 2.30 2.25 2.23 2.22 3.86%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 66.40 65.54 65.19 63.84 60.35 59.57 56.72 11.06%
EPS 6.49 5.18 9.48 7.72 4.39 3.84 4.20 33.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.33 2.32 2.30 2.25 2.23 2.22 3.86%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.36 1.63 1.57 1.25 1.34 1.33 1.48 -
P/RPS 2.05 2.49 2.41 1.96 2.22 2.23 2.61 -14.85%
P/EPS 20.95 31.49 16.56 16.20 30.55 34.65 35.10 -29.08%
EY 4.77 3.18 6.04 6.17 3.27 2.89 2.85 40.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.68 0.54 0.60 0.60 0.67 -9.16%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 22/08/17 25/05/17 24/02/17 29/11/16 24/08/16 26/05/16 -
Price 1.28 1.50 1.63 1.41 1.21 1.38 1.39 -
P/RPS 1.93 2.29 2.50 2.21 2.00 2.32 2.45 -14.69%
P/EPS 19.72 28.98 17.20 18.27 27.59 35.95 32.97 -28.98%
EY 5.07 3.45 5.82 5.47 3.62 2.78 3.03 40.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.70 0.61 0.54 0.62 0.63 -9.75%

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