[MPHBCAP] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 60.47%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 39,217 66,240 20,612 443,252 423,221 462,854 482,272 -34.16%
PBT 29,617 199,716 -5,135 58,031 91,234 40,000 107,980 -19.38%
Tax -4,897 3,892 900 -4,713 -17,600 -12,294 -13,638 -15.68%
NP 24,720 203,608 -4,235 53,318 73,634 27,706 94,342 -19.99%
-
NP to SH 24,296 200,442 20,230 12,607 33,915 12,441 75,495 -17.21%
-
Tax Rate 16.53% -1.95% - 8.12% 19.29% 30.73% 12.63% -
Total Cost 14,497 -137,368 24,847 389,934 349,587 435,148 387,930 -42.16%
-
Net Worth 1,685,971 1,715,440 1,858,999 1,858,999 1,358,499 1,358,499 1,680,249 0.05%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 35,124 357 - - - - - -
Div Payout % 144.57% 0.18% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,685,971 1,715,440 1,858,999 1,858,999 1,358,499 1,358,499 1,680,249 0.05%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 63.03% 307.38% -20.55% 12.03% 17.40% 5.99% 19.56% -
ROE 1.44% 11.68% 1.09% 0.68% 2.50% 0.92% 4.49% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.58 9.27 2.88 61.99 59.19 64.73 67.45 -33.97%
EPS 3.50 28.00 2.80 1.80 4.70 1.74 10.56 -16.80%
DPS 5.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.40 2.60 2.60 1.90 1.90 2.35 0.35%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.48 9.26 2.88 61.99 59.19 64.73 67.45 -34.17%
EPS 3.40 28.03 2.80 1.80 4.70 1.74 10.56 -17.20%
DPS 4.91 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.358 2.3992 2.60 2.60 1.90 1.90 2.35 0.05%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.05 0.95 1.28 1.09 1.05 1.10 1.22 -
P/RPS 18.81 10.25 44.40 1.76 1.77 1.70 1.81 47.69%
P/EPS 30.36 3.39 45.24 61.82 22.14 63.22 11.55 17.46%
EY 3.29 29.52 2.21 1.62 4.52 1.58 8.65 -14.87%
DY 4.76 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.49 0.42 0.55 0.58 0.52 -2.74%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 23/02/22 25/02/21 21/02/20 26/02/19 27/02/18 -
Price 1.05 0.99 1.36 1.02 1.03 1.14 1.57 -
P/RPS 18.81 10.68 47.18 1.65 1.74 1.76 2.33 41.61%
P/EPS 30.36 3.53 48.07 57.85 21.71 65.52 14.87 12.62%
EY 3.29 28.33 2.08 1.73 4.61 1.53 6.73 -11.23%
DY 4.76 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.52 0.39 0.54 0.60 0.67 -6.76%

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