[MPHBCAP] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 4.33%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 430,290 472,215 488,905 411,059 394,043 356,556 158,803 18.06%
PBT 88,707 74,130 112,560 103,300 98,119 260,673 37,078 15.64%
Tax -22,808 -10,801 -17,785 -17,764 -32,858 -16,863 -10,264 14.22%
NP 65,899 63,329 94,775 85,536 65,261 243,810 26,814 16.15%
-
NP to SH 33,726 52,042 65,624 53,689 54,612 246,189 27,266 3.60%
-
Tax Rate 25.71% 14.57% 15.80% 17.20% 33.49% 6.47% 27.68% -
Total Cost 364,391 408,886 394,130 325,523 328,782 112,746 131,989 18.43%
-
Net Worth 1,358,499 1,358,499 1,680,249 1,608,750 1,551,550 1,308,450 715,000 11.28%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,358,499 1,358,499 1,680,249 1,608,750 1,551,550 1,308,450 715,000 11.28%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 15.32% 13.41% 19.39% 20.81% 16.56% 68.38% 16.89% -
ROE 2.48% 3.83% 3.91% 3.34% 3.52% 18.82% 3.81% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 60.18 66.04 68.38 57.49 55.11 49.87 22.21 18.06%
EPS 4.72 7.28 9.18 7.51 7.64 34.43 3.81 3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 2.35 2.25 2.17 1.83 1.00 11.28%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 60.18 66.04 68.38 57.49 55.11 49.87 22.21 18.06%
EPS 4.72 7.28 9.18 7.51 7.64 34.43 3.81 3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 2.35 2.25 2.17 1.83 1.00 11.28%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.08 1.24 1.36 1.34 1.43 2.62 1.51 -
P/RPS 1.79 1.88 1.99 2.33 2.59 5.25 6.80 -19.93%
P/EPS 22.90 17.04 14.82 17.85 18.72 7.61 39.60 -8.72%
EY 4.37 5.87 6.75 5.60 5.34 13.14 2.53 9.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.58 0.60 0.66 1.43 1.51 -14.98%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 22/11/18 28/11/17 29/11/16 19/11/15 19/11/14 - -
Price 1.09 1.17 1.28 1.21 1.58 2.34 0.00 -
P/RPS 1.81 1.77 1.87 2.10 2.87 4.69 0.00 -
P/EPS 23.11 16.07 13.95 16.11 20.69 6.80 0.00 -
EY 4.33 6.22 7.17 6.21 4.83 14.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.54 0.54 0.73 1.28 0.00 -

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