[MPHBCAP] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 22.84%
YoY- 124.81%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 482,272 474,725 468,616 466,140 456,488 431,497 425,896 8.61%
PBT 107,980 86,638 68,216 133,336 107,212 77,214 71,444 31.60%
Tax -13,638 -15,513 -9,808 -32,148 -19,832 -18,092 -18,078 -17.08%
NP 94,342 71,125 58,408 101,188 87,380 59,122 53,366 46.05%
-
NP to SH 75,495 46,412 37,006 67,776 55,174 31,361 27,444 95.96%
-
Tax Rate 12.63% 17.91% 14.38% 24.11% 18.50% 23.43% 25.30% -
Total Cost 387,930 403,600 410,208 364,952 369,108 372,374 372,530 2.72%
-
Net Worth 1,680,249 1,680,249 1,665,949 1,658,799 1,644,499 1,608,750 1,594,450 3.54%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,680,249 1,680,249 1,665,949 1,658,799 1,644,499 1,608,750 1,594,450 3.54%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.56% 14.98% 12.46% 21.71% 19.14% 13.70% 12.53% -
ROE 4.49% 2.76% 2.22% 4.09% 3.36% 1.95% 1.72% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.45 66.40 65.54 65.19 63.84 60.35 59.57 8.61%
EPS 10.56 6.49 5.18 9.48 7.72 4.39 3.84 95.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.35 2.33 2.32 2.30 2.25 2.23 3.54%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.45 66.40 65.54 65.19 63.84 60.35 59.57 8.61%
EPS 10.56 6.49 5.18 9.48 7.72 4.39 3.84 95.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.35 2.33 2.32 2.30 2.25 2.23 3.54%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.22 1.36 1.63 1.57 1.25 1.34 1.33 -
P/RPS 1.81 2.05 2.49 2.41 1.96 2.22 2.23 -12.95%
P/EPS 11.55 20.95 31.49 16.56 16.20 30.55 34.65 -51.82%
EY 8.65 4.77 3.18 6.04 6.17 3.27 2.89 107.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.70 0.68 0.54 0.60 0.60 -9.07%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 22/08/17 25/05/17 24/02/17 29/11/16 24/08/16 -
Price 1.57 1.28 1.50 1.63 1.41 1.21 1.38 -
P/RPS 2.33 1.93 2.29 2.50 2.21 2.00 2.32 0.28%
P/EPS 14.87 19.72 28.98 17.20 18.27 27.59 35.95 -44.39%
EY 6.73 5.07 3.45 5.82 5.47 3.62 2.78 80.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.64 0.70 0.61 0.54 0.62 5.29%

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