[MPHBCAP] QoQ 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- -91.05%
YoY- 38.41%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 101,861 90,043 100,692 90,828 91,800 86,758 87,086 11.04%
PBT 20,342 20,539 37,325 22,981 205,141 12,039 20,529 -0.60%
Tax -4,773 -4,762 -17,424 -5,645 -7,088 -3,676 -370 452.62%
NP 15,569 15,777 19,901 17,336 198,053 8,363 20,159 -15.86%
-
NP to SH 10,809 16,017 20,214 17,790 198,863 8,553 21,092 -36.03%
-
Tax Rate 23.46% 23.19% 46.68% 24.56% 3.46% 30.53% 1.80% -
Total Cost 86,292 74,266 80,791 73,492 -106,253 78,395 66,927 18.51%
-
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 % - - - - - - 169.50% -
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 15.28% 17.52% 19.76% 19.09% 215.74% 9.64% 23.15% -
ROE 0.72% 1.20% 1.54% 1.36% 15.45% 0.79% 1.95% -
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 14.25 12.59 14.08 12.70 12.84 12.13 12.18 11.06%
EPS 1.51 2.24 2.83 2.49 27.81 1.20 2.90 -35.35%
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 14.25 12.59 14.08 12.70 12.84 12.13 12.18 11.06%
EPS 1.51 2.24 2.83 2.49 27.81 1.20 2.90 -35.35%
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 11.93 15.56 14.49 20.62 16.75 15.00 13.79 -9.23%
P/EPS 112.45 87.49 72.16 105.30 7.73 152.15 56.95 57.58%
EY 0.89 1.14 1.39 0.95 12.94 0.66 1.76 -36.60%
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 11.02 15.09 14.91 18.42 19.86 16.32 15.44 -20.18%
P/EPS 103.85 84.82 74.28 94.05 9.17 165.52 63.73 38.60%
EY 0.96 1.18 1.35 1.06 10.91 0.60 1.57 -28.02%
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