[MPHBCAP] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.58%
YoY- 725.96%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 191,904 90,043 370,078 269,386 178,558 86,758 245,889 -15.27%
PBT 40,881 20,539 277,486 240,161 217,180 12,039 57,607 -20.48%
Tax -9,535 -4,762 -33,833 -16,409 -10,764 -3,676 -10,633 -7.02%
NP 31,346 15,777 243,653 223,752 206,416 8,363 46,974 -23.69%
-
NP to SH 26,826 16,017 245,420 225,206 207,416 8,553 48,359 -32.56%
-
Tax Rate 23.32% 23.19% 12.19% 6.83% 4.96% 30.53% 18.46% -
Total Cost 160,558 74,266 126,425 45,634 -27,858 78,395 198,915 -13.34%
-
Net Worth 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 1,086,799 1,079,649 25.06%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 35,750 -
Div Payout % - - - - - - 73.93% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 1,086,799 1,079,649 25.06%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.33% 17.52% 65.84% 83.06% 115.60% 9.64% 19.10% -
ROE 1.78% 1.20% 18.65% 17.21% 16.12% 0.79% 4.48% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.84 12.59 51.76 37.68 24.97 12.13 34.39 -15.27%
EPS 3.75 2.24 34.32 31.50 29.01 1.20 6.80 -32.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.11 1.87 1.84 1.83 1.80 1.52 1.51 25.06%
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.84 12.59 51.76 37.68 24.97 12.13 34.39 -15.27%
EPS 3.75 2.24 34.32 31.50 29.01 1.20 6.80 -32.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.11 1.87 1.84 1.83 1.80 1.52 1.51 25.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.70 1.96 2.04 2.62 2.15 1.82 1.68 -
P/RPS 6.33 15.56 3.94 6.95 8.61 15.00 4.89 18.83%
P/EPS 45.31 87.49 5.94 8.32 7.41 152.15 24.84 49.45%
EY 2.21 1.14 16.83 12.02 13.49 0.66 4.03 -33.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.98 -
P/NAPS 0.81 1.05 1.11 1.43 1.19 1.20 1.11 -18.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 21/05/15 12/02/15 19/11/14 20/08/14 21/05/14 25/02/14 -
Price 1.57 1.90 2.10 2.34 2.55 1.98 1.88 -
P/RPS 5.85 15.09 4.06 6.21 10.21 16.32 5.47 4.59%
P/EPS 41.85 84.82 6.12 7.43 8.79 165.52 27.80 31.44%
EY 2.39 1.18 16.34 13.46 11.38 0.60 3.60 -23.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.66 -
P/NAPS 0.74 1.02 1.14 1.28 1.42 1.30 1.25 -29.56%

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