[MPHBCAP] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 4.33%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 477,844 471,641 456,488 411,059 401,831 392,126 380,787 16.35%
PBT 103,878 123,659 107,212 103,300 101,024 102,531 106,183 -1.45%
Tax -15,584 -24,372 -19,832 -17,764 -19,133 -18,364 -19,629 -14.27%
NP 88,294 99,287 87,380 85,536 81,891 84,167 86,554 1.33%
-
NP to SH 59,117 64,581 55,174 53,689 51,462 56,086 64,566 -5.71%
-
Tax Rate 15.00% 19.71% 18.50% 17.20% 18.94% 17.91% 18.49% -
Total Cost 389,550 372,354 369,108 325,523 319,940 307,959 294,233 20.59%
-
Net Worth 1,665,949 1,658,799 1,644,499 1,608,750 1,594,450 1,587,300 1,594,450 2.97%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,665,949 1,658,799 1,644,499 1,608,750 1,594,450 1,587,300 1,594,450 2.97%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 18.48% 21.05% 19.14% 20.81% 20.38% 21.46% 22.73% -
ROE 3.55% 3.89% 3.36% 3.34% 3.23% 3.53% 4.05% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 66.83 65.96 63.84 57.49 56.20 54.84 53.26 16.35%
EPS 8.27 9.03 7.72 7.51 7.20 7.84 9.03 -5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.32 2.30 2.25 2.23 2.22 2.23 2.97%
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 66.83 65.96 63.84 57.49 56.20 54.84 53.26 16.35%
EPS 8.27 9.03 7.72 7.51 7.20 7.84 9.03 -5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.32 2.30 2.25 2.23 2.22 2.23 2.97%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.63 1.57 1.25 1.34 1.33 1.48 1.59 -
P/RPS 2.44 2.38 1.96 2.33 2.37 2.70 2.99 -12.68%
P/EPS 19.71 17.38 16.20 17.85 18.48 18.87 17.61 7.80%
EY 5.07 5.75 6.17 5.60 5.41 5.30 5.68 -7.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.54 0.60 0.60 0.67 0.71 -0.94%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 25/05/17 24/02/17 29/11/16 24/08/16 26/05/16 22/02/16 -
Price 1.50 1.63 1.41 1.21 1.38 1.39 1.52 -
P/RPS 2.24 2.47 2.21 2.10 2.46 2.53 2.85 -14.84%
P/EPS 18.14 18.05 18.27 16.11 19.17 17.72 16.83 5.12%
EY 5.51 5.54 5.47 6.21 5.22 5.64 5.94 -4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.61 0.54 0.62 0.63 0.68 -3.96%

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