[MPHBCAP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -82.31%
YoY- 855400.0%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 370,078 269,386 178,558 86,758 245,889 158,803 80,054 176.73%
PBT 277,486 240,161 217,180 12,039 57,607 37,078 19,675 480.93%
Tax -33,833 -16,409 -10,764 -3,676 -10,633 -10,264 -5,510 234.21%
NP 243,653 223,752 206,416 8,363 46,974 26,814 14,165 562.90%
-
NP to SH 245,420 225,206 207,416 8,553 48,359 27,266 14,413 558.45%
-
Tax Rate 12.19% 6.83% 4.96% 30.53% 18.46% 27.68% 28.01% -
Total Cost 126,425 45,634 -27,858 78,395 198,915 131,989 65,889 54.22%
-
Net Worth 1,315,600 1,308,450 1,286,999 1,086,799 1,079,649 1,065,350 1,058,200 15.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 35,750 - - -
Div Payout % - - - - 73.93% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,315,600 1,308,450 1,286,999 1,086,799 1,079,649 1,065,350 1,058,200 15.57%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 65.84% 83.06% 115.60% 9.64% 19.10% 16.89% 17.69% -
ROE 18.65% 17.21% 16.12% 0.79% 4.48% 2.56% 1.36% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.76 37.68 24.97 12.13 34.39 22.21 11.20 176.67%
EPS 34.32 31.50 29.01 1.20 6.80 3.80 2.00 561.85%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.84 1.83 1.80 1.52 1.51 1.49 1.48 15.57%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.76 37.68 24.97 12.13 34.39 22.21 11.20 176.67%
EPS 34.32 31.50 29.01 1.20 6.80 3.80 2.00 561.85%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.84 1.83 1.80 1.52 1.51 1.49 1.48 15.57%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.04 2.62 2.15 1.82 1.68 1.51 1.37 -
P/RPS 3.94 6.95 8.61 15.00 4.89 6.80 12.24 -52.93%
P/EPS 5.94 8.32 7.41 152.15 24.84 39.60 67.96 -80.21%
EY 16.83 12.02 13.49 0.66 4.03 2.53 1.47 405.72%
DY 0.00 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 1.11 1.43 1.19 1.20 1.11 1.01 0.93 12.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 19/11/14 20/08/14 21/05/14 25/02/14 14/11/13 22/08/13 -
Price 2.10 2.34 2.55 1.98 1.88 1.69 1.45 -
P/RPS 4.06 6.21 10.21 16.32 5.47 7.61 12.95 -53.75%
P/EPS 6.12 7.43 8.79 165.52 27.80 44.32 71.93 -80.56%
EY 16.34 13.46 11.38 0.60 3.60 2.26 1.39 414.68%
DY 0.00 0.00 0.00 0.00 2.66 0.00 0.00 -
P/NAPS 1.14 1.28 1.42 1.30 1.25 1.13 0.98 10.57%

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