[MPHBCAP] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 30.3%
YoY- -62.83%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 353,704 240,255 119,144 443,252 327,071 197,102 103,078 127.33%
PBT 31,317 4,116 -40,013 58,031 39,222 11,793 -34,527 -
Tax -7,582 -3,595 5,692 -4,713 -3,581 -2,482 -2,480 110.50%
NP 23,735 521 -34,321 53,318 35,641 9,311 -37,007 -
-
NP to SH 4,659 -6,794 -20,928 12,607 9,675 -4,015 -29,760 -
-
Tax Rate 24.21% 87.34% - 8.12% 9.13% 21.05% - -
Total Cost 329,969 239,734 153,465 389,934 291,430 187,791 140,085 76.94%
-
Net Worth 1,858,999 1,858,999 1,858,999 1,858,999 1,430,000 1,358,499 1,358,499 23.23%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,858,999 1,858,999 1,858,999 1,858,999 1,430,000 1,358,499 1,358,499 23.23%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.71% 0.22% -28.81% 12.03% 10.90% 4.72% -35.90% -
ROE 0.25% -0.37% -1.13% 0.68% 0.68% -0.30% -2.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 49.47 33.60 16.66 61.99 45.74 27.57 14.42 127.29%
EPS 0.70 -1.00 -2.90 1.80 1.40 -0.60 -4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.60 2.60 2.00 1.90 1.90 23.23%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 49.47 33.60 16.66 61.99 45.74 27.57 14.42 127.29%
EPS 0.70 -1.00 -2.90 1.80 1.40 -0.60 -4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.60 2.60 2.00 1.90 1.90 23.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.37 1.48 1.35 1.09 0.875 0.76 0.59 -
P/RPS 2.77 4.40 8.10 1.76 1.91 2.76 4.09 -22.86%
P/EPS 210.25 -155.76 -46.12 61.82 64.66 -135.34 -14.18 -
EY 0.48 -0.64 -2.17 1.62 1.55 -0.74 -7.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.52 0.42 0.44 0.40 0.31 42.93%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 18/05/21 25/02/21 25/11/20 26/08/20 22/05/20 -
Price 1.31 1.46 1.23 1.02 0.93 0.865 0.795 -
P/RPS 2.65 4.34 7.38 1.65 2.03 3.14 5.51 -38.58%
P/EPS 201.04 -153.65 -42.02 57.85 68.73 -154.04 -19.10 -
EY 0.50 -0.65 -2.38 1.73 1.45 -0.65 -5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.47 0.39 0.47 0.46 0.42 12.31%

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