[MPHBCAP] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -2.27%
YoY- -62.83%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 471,605 480,510 476,576 443,252 436,094 394,204 412,312 9.36%
PBT 41,756 8,232 -160,052 58,031 52,296 23,586 -138,108 -
Tax -10,109 -7,190 22,768 -4,713 -4,774 -4,964 -9,920 1.26%
NP 31,646 1,042 -137,284 53,318 47,521 18,622 -148,028 -
-
NP to SH 6,212 -13,588 -83,712 12,607 12,900 -8,030 -119,040 -
-
Tax Rate 24.21% 87.34% - 8.12% 9.13% 21.05% - -
Total Cost 439,958 479,468 613,860 389,934 388,573 375,582 560,340 -14.87%
-
Net Worth 1,858,999 1,858,999 1,858,999 1,858,999 1,430,000 1,358,499 1,358,499 23.23%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,858,999 1,858,999 1,858,999 1,858,999 1,430,000 1,358,499 1,358,499 23.23%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.71% 0.22% -28.81% 12.03% 10.90% 4.72% -35.90% -
ROE 0.33% -0.73% -4.50% 0.68% 0.90% -0.59% -8.76% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 65.96 67.20 66.65 61.99 60.99 55.13 57.67 9.35%
EPS 0.93 -2.00 -11.60 1.80 1.87 -1.20 -16.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.60 2.60 2.00 1.90 1.90 23.23%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 65.96 67.20 66.65 61.99 60.99 55.13 57.67 9.35%
EPS 0.93 -2.00 -11.60 1.80 1.87 -1.20 -16.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.60 2.60 2.00 1.90 1.90 23.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.37 1.48 1.35 1.09 0.875 0.76 0.59 -
P/RPS 2.08 2.20 2.03 1.76 1.43 1.38 1.02 60.73%
P/EPS 157.69 -77.88 -11.53 61.82 48.50 -67.67 -3.54 -
EY 0.63 -1.28 -8.67 1.62 2.06 -1.48 -28.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.52 0.42 0.44 0.40 0.31 42.93%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 18/05/21 25/02/21 25/11/20 26/08/20 22/05/20 -
Price 1.31 1.46 1.23 1.02 0.93 0.865 0.795 -
P/RPS 1.99 2.17 1.85 1.65 1.52 1.57 1.38 27.61%
P/EPS 150.78 -76.83 -10.51 57.85 51.55 -77.02 -4.78 -
EY 0.66 -1.30 -9.52 1.73 1.94 -1.30 -20.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.47 0.39 0.47 0.46 0.42 12.31%

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