[MPHBCAP] YoY Cumulative 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- 88.13%
YoY- 47.99%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 327,071 313,423 345,987 356,044 323,623 293,351 269,386 3.28%
PBT 39,222 79,836 31,129 64,979 57,911 60,794 240,161 -26.04%
Tax -3,581 -19,312 -8,798 -11,635 -13,569 -15,434 -16,409 -22.38%
NP 35,641 60,524 22,331 53,344 44,342 45,360 223,752 -26.35%
-
NP to SH 9,675 32,641 11,356 34,809 23,521 34,398 225,206 -40.79%
-
Tax Rate 9.13% 24.19% 28.26% 17.91% 23.43% 25.39% 6.83% -
Total Cost 291,430 252,899 323,656 302,700 279,281 247,991 45,634 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 0.68% 2.40% 0.84% 2.07% 1.46% 2.22% 17.21% -
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 45.74 43.84 48.39 49.80 45.26 41.03 37.68 3.28%
EPS 1.40 4.60 1.59 4.87 3.29 4.81 31.50 -40.45%
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 45.74 43.84 48.39 49.80 45.26 41.03 37.68 3.28%
EPS 1.40 4.60 1.59 4.87 3.29 4.81 31.50 -40.45%
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 1.91 2.46 2.56 2.73 2.96 3.49 6.95 -19.35%
P/EPS 64.66 23.66 78.07 27.94 40.73 29.72 8.32 40.69%
EY 1.55 4.23 1.28 3.58 2.45 3.36 12.02 -28.89%
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 2.03 2.49 2.42 2.57 2.67 3.85 6.21 -16.98%
P/EPS 68.73 23.88 73.67 26.29 36.78 32.84 7.43 44.83%
EY 1.45 4.19 1.36 3.80 2.72 3.04 13.46 -30.99%
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