[MPHBCAP] QoQ TTM 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- 2.05%
YoY- 802.92%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 383,424 373,363 370,078 356,556 344,477 332,731 245,973 34.54%
PBT 101,187 285,986 277,486 260,673 255,095 69,630 57,590 45.75%
Tax -32,604 -34,919 -33,833 -16,863 -15,972 -14,394 -10,718 110.37%
NP 68,583 251,067 243,653 243,810 239,123 55,236 46,872 28.97%
-
NP to SH 64,830 252,884 245,420 246,189 241,252 56,803 48,249 21.83%
-
Tax Rate 32.22% 12.21% 12.19% 6.47% 6.26% 20.67% 18.61% -
Total Cost 314,841 122,296 126,425 112,746 105,354 277,495 199,101 35.84%
-
Net Worth 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 1,086,799 727,310 62.86%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,086,799 727,310 62.86%
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 17.89% 67.24% 65.84% 68.38% 69.42% 16.60% 19.06% -
ROE 4.30% 18.91% 18.65% 18.82% 18.75% 5.23% 6.63% -
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 53.63 52.22 51.76 49.87 48.18 46.54 33.82 36.09%
EPS 9.07 35.37 34.32 34.43 33.74 7.94 6.63 23.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 1.87 1.84 1.83 1.80 1.52 1.00 64.73%
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 53.63 52.22 51.76 49.87 48.18 46.54 34.40 34.56%
EPS 9.07 35.37 34.32 34.43 33.74 7.94 6.75 21.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 1.87 1.84 1.83 1.80 1.52 1.0172 62.86%
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 3.17 3.75 3.94 5.25 4.46 3.91 4.97 -25.96%
P/EPS 18.75 5.54 5.94 7.61 6.37 22.91 25.32 -18.19%
EY 5.33 18.05 16.83 13.14 15.69 4.37 3.95 22.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.05 1.11 1.43 1.19 1.20 1.68 -38.59%
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 2.93 3.64 4.06 4.69 5.29 4.25 5.56 -34.83%
P/EPS 17.32 5.37 6.12 6.80 7.56 24.92 28.34 -28.04%
EY 5.78 18.61 16.34 14.71 13.23 4.01 3.53 39.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.02 1.14 1.28 1.42 1.30 1.88 -46.38%

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