[MPHBCAP] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 101.9%
YoY- 90.51%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 66,240 63,558 142,687 254,607 364,878 469,885 486,405 -73.43%
PBT 199,716 195,887 27,013 77,148 38,870 50,126 50,354 149.93%
Tax 3,892 7,899 -10,340 -8,953 -6,840 -8,714 -5,826 -
NP 203,608 203,786 16,673 68,195 32,030 41,412 44,528 174.72%
-
NP to SH 200,442 207,940 16,251 40,844 20,230 7,591 9,828 642.38%
-
Tax Rate -1.95% -4.03% 38.28% 11.60% 17.60% 17.38% 11.57% -
Total Cost -137,368 -140,228 126,014 186,412 332,848 428,473 441,877 -
-
Net Worth 1,715,440 2,001,999 1,858,999 1,858,999 1,858,999 1,858,999 1,858,999 -5.20%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,715,440 2,001,999 1,858,999 1,858,999 1,858,999 1,858,999 1,858,999 -5.20%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 307.38% 320.63% 11.69% 26.78% 8.78% 8.81% 9.15% -
ROE 11.68% 10.39% 0.87% 2.20% 1.09% 0.41% 0.53% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 9.27 8.89 19.96 35.61 51.03 65.72 68.03 -73.42%
EPS 28.04 29.08 2.27 5.71 2.83 1.06 1.37 644.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.80 2.60 2.60 2.60 2.60 2.60 -5.18%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 9.26 8.89 19.96 35.61 51.03 65.72 68.03 -73.44%
EPS 28.03 29.08 2.27 5.71 2.83 1.06 1.37 643.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3992 2.80 2.60 2.60 2.60 2.60 2.60 -5.20%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.95 1.40 1.43 1.32 1.28 1.37 1.48 -
P/RPS 10.25 15.75 7.17 3.71 2.51 2.08 2.18 179.86%
P/EPS 3.39 4.81 62.92 23.11 45.24 129.04 107.67 -89.96%
EY 29.52 20.77 1.59 4.33 2.21 0.77 0.93 896.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.55 0.51 0.49 0.53 0.57 -20.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 23/11/22 17/08/22 20/05/22 23/02/22 25/11/21 26/08/21 -
Price 0.99 0.90 1.48 1.57 1.36 1.31 1.46 -
P/RPS 10.68 10.12 7.42 4.41 2.67 1.99 2.15 190.28%
P/EPS 3.53 3.09 65.12 27.48 48.07 123.39 106.22 -89.59%
EY 28.33 32.31 1.54 3.64 2.08 0.81 0.94 862.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.57 0.60 0.52 0.50 0.56 -18.72%

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