[MPHBCAP] QoQ Annualized Quarter Result on 31-Mar-2024 [#1]

Announcement Date
27-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 36.55%
YoY- -5.03%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 38,538 35,088 39,217 37,341 36,010 38,088 66,240 -30.33%
PBT 34,070 47,904 29,617 26,925 34,106 40,628 199,716 -69.27%
Tax -12,980 -14,032 -4,897 -6,084 -5,286 -5,288 3,892 -
NP 21,090 33,872 24,720 20,841 28,820 35,340 203,608 -77.97%
-
NP to SH 20,496 33,176 24,296 20,385 28,382 34,932 200,442 -78.16%
-
Tax Rate 38.10% 29.29% 16.53% 22.60% 15.50% 13.02% -1.95% -
Total Cost 17,448 1,216 14,497 16,500 7,190 2,748 -137,368 -
-
Net Worth 1,684,929 1,684,929 1,685,971 1,686,321 1,693,711 1,701,864 1,715,440 -1.19%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 42,123 84,246 35,124 46,842 70,571 141,822 357 2312.66%
Div Payout % 205.52% 253.94% 144.57% 229.78% 248.65% 405.99% 0.18% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,684,929 1,684,929 1,685,971 1,686,321 1,693,711 1,701,864 1,715,440 -1.19%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 54.73% 96.53% 63.03% 55.81% 80.03% 92.79% 307.38% -
ROE 1.22% 1.97% 1.44% 1.21% 1.68% 2.05% 11.68% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.49 5.00 5.58 5.31 5.10 5.37 9.27 -29.49%
EPS 3.00 4.80 3.50 2.93 4.00 4.80 28.00 -77.47%
DPS 6.00 12.00 5.00 6.67 10.00 20.00 0.05 2339.98%
NAPS 2.40 2.40 2.40 2.40 2.40 2.40 2.40 0.00%
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.39 4.91 5.48 5.22 5.04 5.33 9.26 -30.30%
EPS 2.87 4.64 3.40 2.85 3.97 4.89 28.03 -78.14%
DPS 5.89 11.78 4.91 6.55 9.87 19.84 0.05 2310.04%
NAPS 2.3565 2.3565 2.358 2.3585 2.3688 2.3802 2.3992 -1.19%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.59 1.22 1.05 1.05 1.03 0.995 0.95 -
P/RPS 28.97 24.41 18.81 19.76 20.19 18.52 10.25 100.02%
P/EPS 54.46 25.82 30.36 36.19 25.61 20.20 3.39 537.75%
EY 1.84 3.87 3.29 2.76 3.90 4.95 29.52 -84.30%
DY 3.77 9.84 4.76 6.35 9.71 20.10 0.05 1689.47%
P/NAPS 0.66 0.51 0.44 0.44 0.43 0.41 0.40 39.67%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 27/05/24 28/02/24 22/11/23 17/08/23 18/05/23 28/02/23 -
Price 1.58 1.57 1.05 1.05 1.01 1.00 0.99 -
P/RPS 28.78 31.41 18.81 19.76 19.79 18.62 10.68 93.76%
P/EPS 54.12 33.22 30.36 36.19 25.11 20.30 3.53 518.17%
EY 1.85 3.01 3.29 2.76 3.98 4.93 28.33 -83.81%
DY 3.80 7.64 4.76 6.35 9.90 20.00 0.05 1698.96%
P/NAPS 0.66 0.65 0.44 0.44 0.42 0.42 0.41 37.39%

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