[MPHBCAP] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 71.41%
YoY- -31.62%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 234,308 116,535 456,488 323,623 212,948 101,382 380,776 -27.67%
PBT 34,108 33,334 107,212 57,911 35,722 16,887 106,184 -53.12%
Tax -4,904 -8,037 -19,832 -13,569 -9,039 -3,497 -20,677 -61.71%
NP 29,204 25,297 87,380 44,342 26,683 13,390 85,507 -51.17%
-
NP to SH 18,503 16,944 55,174 23,521 13,722 7,537 63,365 -56.01%
-
Tax Rate 14.38% 24.11% 18.50% 23.43% 25.30% 20.71% 19.47% -
Total Cost 205,104 91,238 369,108 279,281 186,265 87,992 295,269 -21.58%
-
Net Worth 1,665,949 1,658,799 1,644,499 1,608,750 1,594,450 1,587,300 1,580,150 3.59%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,665,949 1,658,799 1,644,499 1,608,750 1,594,450 1,587,300 1,580,150 3.59%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.46% 21.71% 19.14% 13.70% 12.53% 13.21% 22.46% -
ROE 1.11% 1.02% 3.36% 1.46% 0.86% 0.47% 4.01% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.77 16.30 63.84 45.26 29.78 14.18 53.26 -27.68%
EPS 2.59 2.37 7.72 3.29 1.92 1.05 8.86 -55.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.32 2.30 2.25 2.23 2.22 2.21 3.59%
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.77 16.30 63.84 45.26 29.78 14.18 53.26 -27.68%
EPS 2.59 2.37 7.72 3.29 1.92 1.05 8.86 -55.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.32 2.30 2.25 2.23 2.22 2.21 3.59%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.63 1.57 1.25 1.34 1.33 1.48 1.59 -
P/RPS 4.97 9.63 1.96 2.96 4.47 10.44 2.99 40.36%
P/EPS 62.99 66.25 16.20 40.73 69.30 140.40 17.94 131.18%
EY 1.59 1.51 6.17 2.45 1.44 0.71 5.57 -56.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.54 0.60 0.60 0.67 0.72 -1.86%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 25/05/17 24/02/17 29/11/16 24/08/16 26/05/16 22/02/16 -
Price 1.50 1.63 1.41 1.21 1.38 1.39 1.52 -
P/RPS 4.58 10.00 2.21 2.67 4.63 9.80 2.85 37.23%
P/EPS 57.96 68.78 18.27 36.78 71.91 131.86 17.15 125.37%
EY 1.73 1.45 5.47 2.72 1.39 0.76 5.83 -55.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.61 0.54 0.62 0.63 0.69 -4.89%

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