[MPHBCAP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 89.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 178,558 86,758 245,889 158,803 80,054 0 0 -
PBT 217,180 12,039 57,607 37,078 19,675 -1 0 -
Tax -10,764 -3,676 -10,633 -10,264 -5,510 0 0 -
NP 206,416 8,363 46,974 26,814 14,165 -1 0 -
-
NP to SH 207,416 8,553 48,359 27,266 14,413 -1 0 -
-
Tax Rate 4.96% 30.53% 18.46% 27.68% 28.01% - - -
Total Cost -27,858 78,395 198,915 131,989 65,889 1 0 -
-
Net Worth 1,286,999 1,086,799 1,079,649 1,065,350 1,058,200 0 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 35,750 - - - - -
Div Payout % - - 73.93% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,286,999 1,086,799 1,079,649 1,065,350 1,058,200 0 0 -
NOSH 715,000 715,000 715,000 715,000 715,000 0 0 -
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 115.60% 9.64% 19.10% 16.89% 17.69% 0.00% 0.00% -
ROE 16.12% 0.79% 4.48% 2.56% 1.36% 0.00% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.97 12.13 34.39 22.21 11.20 0.00 0.00 -
EPS 29.01 1.20 6.80 3.80 2.00 0.00 0.00 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.52 1.51 1.49 1.48 1.46 0.00 -
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.97 12.13 34.39 22.21 11.20 0.00 0.00 -
EPS 29.01 1.20 6.80 3.80 2.00 0.00 0.00 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.52 1.51 1.49 1.48 1.46 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 - - -
Price 2.15 1.82 1.68 1.51 1.37 0.00 0.00 -
P/RPS 8.61 15.00 4.89 6.80 12.24 0.00 0.00 -
P/EPS 7.41 152.15 24.84 39.60 67.96 0.00 0.00 -
EY 13.49 0.66 4.03 2.53 1.47 0.00 0.00 -
DY 0.00 0.00 2.98 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.20 1.11 1.01 0.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 25/02/14 14/11/13 22/08/13 26/06/13 - -
Price 2.55 1.98 1.88 1.69 1.45 0.00 0.00 -
P/RPS 10.21 16.32 5.47 7.61 12.95 0.00 0.00 -
P/EPS 8.79 165.52 27.80 44.32 71.93 0.00 0.00 -
EY 11.38 0.60 3.60 2.26 1.39 0.00 0.00 -
DY 0.00 0.00 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.30 1.25 1.13 0.98 0.00 0.00 -

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