[MPHBCAP] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 2325.07%
YoY- 1339.09%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 90,043 370,078 269,386 178,558 86,758 245,889 158,803 -31.51%
PBT 20,539 277,486 240,161 217,180 12,039 57,607 37,078 -32.57%
Tax -4,762 -33,833 -16,409 -10,764 -3,676 -10,633 -10,264 -40.09%
NP 15,777 243,653 223,752 206,416 8,363 46,974 26,814 -29.80%
-
NP to SH 16,017 245,420 225,206 207,416 8,553 48,359 27,266 -29.88%
-
Tax Rate 23.19% 12.19% 6.83% 4.96% 30.53% 18.46% 27.68% -
Total Cost 74,266 126,425 45,634 -27,858 78,395 198,915 131,989 -31.86%
-
Net Worth 1,337,050 1,315,600 1,308,450 1,286,999 1,086,799 1,079,649 1,065,350 16.36%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 35,750 - -
Div Payout % - - - - - 73.93% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,337,050 1,315,600 1,308,450 1,286,999 1,086,799 1,079,649 1,065,350 16.36%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 17.52% 65.84% 83.06% 115.60% 9.64% 19.10% 16.89% -
ROE 1.20% 18.65% 17.21% 16.12% 0.79% 4.48% 2.56% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.59 51.76 37.68 24.97 12.13 34.39 22.21 -31.52%
EPS 2.24 34.32 31.50 29.01 1.20 6.80 3.80 -29.71%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.87 1.84 1.83 1.80 1.52 1.51 1.49 16.36%
Adjusted Per Share Value based on latest NOSH - 715,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.59 51.76 37.68 24.97 12.13 34.39 22.21 -31.52%
EPS 2.24 34.32 31.50 29.01 1.20 6.80 3.80 -29.71%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.87 1.84 1.83 1.80 1.52 1.51 1.49 16.36%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.96 2.04 2.62 2.15 1.82 1.68 1.51 -
P/RPS 15.56 3.94 6.95 8.61 15.00 4.89 6.80 73.73%
P/EPS 87.49 5.94 8.32 7.41 152.15 24.84 39.60 69.71%
EY 1.14 16.83 12.02 13.49 0.66 4.03 2.53 -41.25%
DY 0.00 0.00 0.00 0.00 0.00 2.98 0.00 -
P/NAPS 1.05 1.11 1.43 1.19 1.20 1.11 1.01 2.62%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 12/02/15 19/11/14 20/08/14 21/05/14 25/02/14 14/11/13 -
Price 1.90 2.10 2.34 2.55 1.98 1.88 1.69 -
P/RPS 15.09 4.06 6.21 10.21 16.32 5.47 7.61 57.90%
P/EPS 84.82 6.12 7.43 8.79 165.52 27.80 44.32 54.20%
EY 1.18 16.34 13.46 11.38 0.60 3.60 2.26 -35.18%
DY 0.00 0.00 0.00 0.00 0.00 2.66 0.00 -
P/NAPS 1.02 1.14 1.28 1.42 1.30 1.25 1.13 -6.60%

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