[MPHBCAP] QoQ TTM 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- 17.73%
YoY- 5680400.0%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 370,078 356,556 344,477 332,731 245,973 158,803 80,054 176.73%
PBT 277,486 260,673 255,095 69,630 57,590 37,078 19,675 480.93%
Tax -33,833 -16,863 -15,972 -14,394 -10,718 -10,264 -5,510 234.21%
NP 243,653 243,810 239,123 55,236 46,872 26,814 14,165 562.90%
-
NP to SH 245,420 246,189 241,252 56,803 48,249 27,266 14,413 558.45%
-
Tax Rate 12.19% 6.47% 6.26% 20.67% 18.61% 27.68% 28.01% -
Total Cost 126,425 112,746 105,354 277,495 199,101 131,989 65,889 54.22%
-
Net Worth 1,315,600 1,308,450 1,286,999 1,086,799 727,310 715,000 715,000 49.99%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,086,799 727,310 715,000 715,000 49.99%
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% 68.38% 69.42% 16.60% 19.06% 16.89% 17.69% -
ROE 18.65% 18.82% 18.75% 5.23% 6.63% 3.81% 2.02% -
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 49.87 48.18 46.54 33.82 22.21 11.20 176.67%
EPS 34.32 34.43 33.74 7.94 6.63 3.81 2.02 557.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.83 1.80 1.52 1.00 1.00 1.00 49.99%
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 49.87 48.18 46.54 34.40 22.21 11.20 176.67%
EPS 34.32 34.43 33.74 7.94 6.75 3.81 2.02 557.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.83 1.80 1.52 1.0172 1.00 1.00 49.99%
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 5.25 4.46 3.91 4.97 6.80 12.24 -52.93%
P/EPS 5.94 7.61 6.37 22.91 25.32 39.60 67.96 -80.21%
EY 16.83 13.14 15.69 4.37 3.95 2.53 1.47 405.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.43 1.19 1.20 1.68 1.51 1.37 -13.05%
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 - - -
Price 2.10 2.34 2.55 1.98 1.88 0.00 0.00 -
P/RPS 4.06 4.69 5.29 4.25 5.56 0.00 0.00 -
P/EPS 6.12 6.80 7.56 24.92 28.34 0.00 0.00 -
EY 16.34 14.71 13.23 4.01 3.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.28 1.42 1.30 1.88 0.00 0.00 -

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