[MPHBCAP] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 1290.44%
YoY- 4028.98%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 40,301 37,341 69,845 471,605 436,094 417,897 461,316 -33.36%
PBT 25,754 26,925 251,112 41,756 52,296 106,448 41,505 -7.63%
Tax -12,414 -6,084 9,542 -10,109 -4,774 -25,749 -11,730 0.94%
NP 13,340 20,841 260,654 31,646 47,521 80,698 29,774 -12.51%
-
NP to SH 12,777 20,385 256,492 6,212 12,900 43,521 15,141 -2.78%
-
Tax Rate 48.20% 22.60% -3.80% 24.21% 9.13% 24.19% 28.26% -
Total Cost 26,961 16,500 -190,809 439,958 388,573 337,198 431,541 -36.98%
-
Net Worth 1,684,929 1,686,321 2,001,999 1,858,999 1,430,000 1,358,499 1,358,499 3.65%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 28,082 46,842 476 - - - - -
Div Payout % 219.78% 229.78% 0.19% - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,684,929 1,686,321 2,001,999 1,858,999 1,430,000 1,358,499 1,358,499 3.65%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 33.10% 55.81% 373.19% 6.71% 10.90% 19.31% 6.45% -
ROE 0.76% 1.21% 12.81% 0.33% 0.90% 3.20% 1.11% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.74 5.31 9.77 65.96 60.99 58.45 64.52 -33.16%
EPS 1.87 2.93 35.87 0.93 1.87 6.13 2.12 -2.06%
DPS 4.00 6.67 0.07 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.40 2.80 2.60 2.00 1.90 1.90 3.96%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.64 5.22 9.77 65.96 60.99 58.45 64.52 -33.35%
EPS 1.79 2.85 35.87 0.93 1.87 6.13 2.12 -2.77%
DPS 3.93 6.55 0.07 0.00 0.00 0.00 0.00 -
NAPS 2.3565 2.3585 2.80 2.60 2.00 1.90 1.90 3.65%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.68 1.05 1.40 1.37 0.875 1.08 1.24 -
P/RPS 29.27 19.76 14.33 2.08 1.43 1.85 1.92 57.40%
P/EPS 92.31 36.19 3.90 157.69 48.50 17.74 58.55 7.87%
EY 1.08 2.76 25.62 0.63 2.06 5.64 1.71 -7.36%
DY 2.38 6.35 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.44 0.50 0.53 0.44 0.57 0.65 1.24%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 19/11/24 22/11/23 23/11/22 25/11/21 25/11/20 19/11/19 22/11/18 -
Price 1.62 1.05 0.90 1.31 0.93 1.09 1.17 -
P/RPS 28.22 19.76 9.21 1.99 1.52 1.86 1.81 57.99%
P/EPS 89.01 36.19 2.51 150.78 51.55 17.91 55.25 8.26%
EY 1.12 2.76 39.86 0.66 1.94 5.58 1.81 -7.68%
DY 2.47 6.35 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.44 0.32 0.50 0.47 0.57 0.62 1.29%

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