[MPHBCAP] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 25.42%
YoY- 47.99%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 436,094 417,897 461,316 474,725 431,497 391,134 359,181 3.28%
PBT 52,296 106,448 41,505 86,638 77,214 81,058 320,214 -26.04%
Tax -4,774 -25,749 -11,730 -15,513 -18,092 -20,578 -21,878 -22.39%
NP 47,521 80,698 29,774 71,125 59,122 60,480 298,336 -26.35%
-
NP to SH 12,900 43,521 15,141 46,412 31,361 45,864 300,274 -40.79%
-
Tax Rate 9.13% 24.19% 28.26% 17.91% 23.43% 25.39% 6.83% -
Total Cost 388,573 337,198 431,541 403,600 372,374 330,654 60,845 36.17%
-
Net Worth 1,430,000 1,358,499 1,358,499 1,680,249 1,608,750 1,551,550 1,308,450 1.49%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,430,000 1,358,499 1,358,499 1,680,249 1,608,750 1,551,550 1,308,450 1.49%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.90% 19.31% 6.45% 14.98% 13.70% 15.46% 83.06% -
ROE 0.90% 3.20% 1.11% 2.76% 1.95% 2.96% 22.95% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 60.99 58.45 64.52 66.40 60.35 54.70 50.24 3.28%
EPS 1.87 6.13 2.12 6.49 4.39 6.41 42.00 -40.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.90 1.90 2.35 2.25 2.17 1.83 1.49%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 60.99 58.45 64.52 66.40 60.35 54.70 50.24 3.28%
EPS 1.87 6.13 2.12 6.49 4.39 6.41 42.00 -40.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.90 1.90 2.35 2.25 2.17 1.83 1.49%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.875 1.08 1.24 1.36 1.34 1.43 2.62 -
P/RPS 1.43 1.85 1.92 2.05 2.22 2.61 5.22 -19.39%
P/EPS 48.50 17.74 58.55 20.95 30.55 22.29 6.24 40.69%
EY 2.06 5.64 1.71 4.77 3.27 4.49 16.03 -28.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.65 0.58 0.60 0.66 1.43 -17.82%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 19/11/19 22/11/18 28/11/17 29/11/16 19/11/15 19/11/14 -
Price 0.93 1.09 1.17 1.28 1.21 1.58 2.34 -
P/RPS 1.52 1.86 1.81 1.93 2.00 2.89 4.66 -17.01%
P/EPS 51.55 17.91 55.25 19.72 27.59 24.63 5.57 44.84%
EY 1.94 5.58 1.81 5.07 3.62 4.06 17.95 -30.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.62 0.54 0.54 0.73 1.28 -15.36%

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