[MPHBCAP] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -18.97%
YoY- -16.34%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
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 10,957 10,001 34,320 113,449 129,969 100,249 118,430 -32.72%
PBT 2,281 3,141 196,075 27,201 27,429 21,124 24,564 -32.68%
Tax -2,821 -1,920 14,252 -3,987 -1,099 -6,490 -6,487 -12.94%
NP -540 1,221 210,327 23,214 26,330 14,634 18,077 -
-
NP to SH -665 1,098 203,142 11,453 13,690 4,894 6,607 -
-
Tax Rate 123.67% 61.13% -7.27% 14.66% 4.01% 30.72% 26.41% -
Total Cost 11,497 8,780 -176,007 90,235 103,639 85,615 100,353 -30.28%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 -4.93% 12.21% 612.84% 20.46% 20.26% 14.60% 15.26% -
ROE -0.04% 0.07% 10.15% 0.62% 0.96% 0.36% 0.49% -
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 1.56 1.42 4.80 15.87 18.18 14.02 16.56 -32.52%
EPS -0.10 0.20 28.40 1.60 1.90 0.70 0.92 -
DPS 0.00 0.00 0.00 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 1.53 1.40 4.80 15.87 18.18 14.02 16.56 -32.73%
EPS -0.09 0.15 28.40 1.60 1.90 0.70 0.92 -
DPS 0.00 0.00 0.00 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 107.64 73.77 29.17 8.63 4.81 7.70 7.49 55.86%
P/EPS -1,773.61 671.92 4.93 85.53 45.70 157.79 134.19 -
EY -0.06 0.15 20.29 1.17 2.19 0.63 0.75 -
DY 0.00 0.00 0.00 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 103.80 73.77 18.75 8.26 5.12 7.77 7.06 56.45%
P/EPS -1,710.27 671.92 3.17 81.78 48.57 159.25 126.62 -
EY -0.06 0.15 31.57 1.22 2.06 0.63 0.79 -
DY 0.00 0.00 0.00 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