[MPHBCAP] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3.04%
YoY- 345.19%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 380,787 394,043 383,424 373,363 370,078 356,556 344,477 6.88%
PBT 106,183 98,119 101,187 285,986 277,486 260,673 255,095 -44.16%
Tax -19,629 -32,858 -32,604 -34,919 -33,833 -16,863 -15,972 14.69%
NP 86,554 65,261 68,583 251,067 243,653 243,810 239,123 -49.11%
-
NP to SH 64,566 54,612 64,830 252,884 245,420 246,189 241,252 -58.37%
-
Tax Rate 18.49% 33.49% 32.22% 12.21% 12.19% 6.47% 6.26% -
Total Cost 294,233 328,782 314,841 122,296 126,425 112,746 105,354 97.94%
-
Net Worth 1,594,450 1,551,550 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 15.30%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,594,450 1,551,550 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 15.30%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 22.73% 16.56% 17.89% 67.24% 65.84% 68.38% 69.42% -
ROE 4.05% 3.52% 4.30% 18.91% 18.65% 18.82% 18.75% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.26 55.11 53.63 52.22 51.76 49.87 48.18 6.89%
EPS 9.03 7.64 9.07 35.37 34.32 34.43 33.74 -58.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.17 2.11 1.87 1.84 1.83 1.80 15.30%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.26 55.11 53.63 52.22 51.76 49.87 48.18 6.89%
EPS 9.03 7.64 9.07 35.37 34.32 34.43 33.74 -58.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.17 2.11 1.87 1.84 1.83 1.80 15.30%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.59 1.43 1.70 1.96 2.04 2.62 2.15 -
P/RPS 2.99 2.59 3.17 3.75 3.94 5.25 4.46 -23.34%
P/EPS 17.61 18.72 18.75 5.54 5.94 7.61 6.37 96.61%
EY 5.68 5.34 5.33 18.05 16.83 13.14 15.69 -49.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.81 1.05 1.11 1.43 1.19 -29.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 19/11/15 19/08/15 21/05/15 12/02/15 19/11/14 20/08/14 -
Price 1.52 1.58 1.57 1.90 2.10 2.34 2.55 -
P/RPS 2.85 2.87 2.93 3.64 4.06 4.69 5.29 -33.71%
P/EPS 16.83 20.69 17.32 5.37 6.12 6.80 7.56 70.24%
EY 5.94 4.83 5.78 18.61 16.34 14.71 13.23 -41.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.74 1.02 1.14 1.28 1.42 -38.70%

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