[MPHBCAP] QoQ 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- -59.45%
YoY- 855400.0%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 100,692 90,828 91,800 86,758 87,086 78,749 80,054 16.47%
PBT 37,325 22,981 205,141 12,039 20,529 17,403 19,676 53.06%
Tax -17,424 -5,645 -7,088 -3,676 -370 -4,754 -5,510 114.99%
NP 19,901 17,336 198,053 8,363 20,159 12,649 14,166 25.35%
-
NP to SH 20,214 17,790 198,863 8,553 21,092 12,853 14,414 25.21%
-
Tax Rate 46.68% 24.56% 3.46% 30.53% 1.80% 27.32% 28.00% -
Total Cost 80,791 73,492 -106,253 78,395 66,927 66,100 65,888 14.51%
-
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 % - - - - 169.50% - - -
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 19.76% 19.09% 215.74% 9.64% 23.15% 16.06% 17.70% -
ROE 1.54% 1.36% 15.45% 0.79% 1.95% 1.21% 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 14.08 12.70 12.84 12.13 12.18 11.01 11.20 16.43%
EPS 2.83 2.49 27.81 1.20 2.90 1.80 2.00 25.95%
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 14.08 12.70 12.84 12.13 12.18 11.01 11.20 16.43%
EPS 2.83 2.49 27.81 1.20 2.90 1.80 2.00 25.95%
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 14.49 20.62 16.75 15.00 13.79 13.71 12.24 11.87%
P/EPS 72.16 105.30 7.73 152.15 56.95 84.00 67.96 4.06%
EY 1.39 0.95 12.94 0.66 1.76 1.19 1.47 -3.65%
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 14.91 18.42 19.86 16.32 15.44 15.34 12.95 9.82%
P/EPS 74.28 94.05 9.17 165.52 63.73 94.01 71.93 2.16%
EY 1.35 1.06 10.91 0.60 1.57 1.06 1.39 -1.92%
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