[MPHBCAP] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -27.62%
YoY- 725.96%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 383,808 360,172 370,078 359,181 357,116 347,032 245,889 34.66%
PBT 81,762 82,156 277,486 320,214 434,360 48,156 57,607 26.37%
Tax -19,070 -19,048 -33,833 -21,878 -21,528 -14,704 -10,633 47.77%
NP 62,692 63,108 243,653 298,336 412,832 33,452 46,974 21.28%
-
NP to SH 53,652 64,068 245,420 300,274 414,832 34,212 48,359 7.19%
-
Tax Rate 23.32% 23.19% 12.19% 6.83% 4.96% 30.53% 18.46% -
Total Cost 321,116 297,064 126,425 60,845 -55,716 313,580 198,915 37.73%
-
Net Worth 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 1,086,799 1,079,649 25.06%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 35,750 -
Div Payout % - - - - - - 73.93% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 1,086,799 1,079,649 25.06%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.33% 17.52% 65.84% 83.06% 115.60% 9.64% 19.10% -
ROE 3.56% 4.79% 18.65% 22.95% 32.23% 3.15% 4.48% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 53.68 50.37 51.76 50.24 49.95 48.54 34.39 34.67%
EPS 7.50 8.96 34.32 42.00 58.02 4.80 6.80 6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.11 1.87 1.84 1.83 1.80 1.52 1.51 25.06%
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 53.68 50.37 51.76 50.24 49.95 48.54 34.39 34.67%
EPS 7.50 8.96 34.32 42.00 58.02 4.80 6.80 6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.11 1.87 1.84 1.83 1.80 1.52 1.51 25.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.70 1.96 2.04 2.62 2.15 1.82 1.68 -
P/RPS 3.17 3.89 3.94 5.22 4.30 3.75 4.89 -25.15%
P/EPS 22.66 21.87 5.94 6.24 3.71 38.04 24.84 -5.95%
EY 4.41 4.57 16.83 16.03 26.99 2.63 4.03 6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.98 -
P/NAPS 0.81 1.05 1.11 1.43 1.19 1.20 1.11 -18.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 21/05/15 12/02/15 19/11/14 20/08/14 21/05/14 25/02/14 -
Price 1.57 1.90 2.10 2.34 2.55 1.98 1.88 -
P/RPS 2.92 3.77 4.06 4.66 5.11 4.08 5.47 -34.26%
P/EPS 20.92 21.20 6.12 5.57 4.40 41.38 27.80 -17.31%
EY 4.78 4.72 16.34 17.95 22.75 2.42 3.60 20.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.66 -
P/NAPS 0.74 1.02 1.14 1.28 1.42 1.30 1.25 -29.56%

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