[MPHBCAP] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 359,181 357,116 347,032 245,889 211,737 160,108 0 -
PBT 320,214 434,360 48,156 57,607 49,437 39,350 -4 -
Tax -21,878 -21,528 -14,704 -10,633 -13,685 -11,020 0 -
NP 298,336 412,832 33,452 46,974 35,752 28,330 -4 -
-
NP to SH 300,274 414,832 34,212 48,359 36,354 28,826 -4 -
-
Tax Rate 6.83% 4.96% 30.53% 18.46% 27.68% 28.01% - -
Total Cost 60,845 -55,716 313,580 198,915 175,985 131,778 4 60933.18%
-
Net Worth 1,308,450 1,286,999 1,086,799 1,079,649 1,065,350 1,058,200 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 35,750 - - - -
Div Payout % - - - 73.93% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,308,450 1,286,999 1,086,799 1,079,649 1,065,350 1,058,200 0 -
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 0 -
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 83.06% 115.60% 9.64% 19.10% 16.89% 17.69% 0.00% -
ROE 22.95% 32.23% 3.15% 4.48% 3.41% 2.72% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 50.24 49.95 48.54 34.39 29.61 22.39 0.00 -
EPS 42.00 58.02 4.80 6.80 5.07 4.00 0.00 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.83 1.80 1.52 1.51 1.49 1.48 1.46 16.23%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 50.24 49.95 48.54 34.39 29.61 22.39 0.00 -
EPS 42.00 58.02 4.80 6.80 5.07 4.00 0.00 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.83 1.80 1.52 1.51 1.49 1.48 1.46 16.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 - -
Price 2.62 2.15 1.82 1.68 1.51 1.37 0.00 -
P/RPS 5.22 4.30 3.75 4.89 5.10 6.12 0.00 -
P/EPS 6.24 3.71 38.04 24.84 29.70 33.98 0.00 -
EY 16.03 26.99 2.63 4.03 3.37 2.94 0.00 -
DY 0.00 0.00 0.00 2.98 0.00 0.00 0.00 -
P/NAPS 1.43 1.19 1.20 1.11 1.01 0.93 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 21/05/14 25/02/14 14/11/13 22/08/13 26/06/13 -
Price 2.34 2.55 1.98 1.88 1.69 1.45 0.00 -
P/RPS 4.66 5.11 4.08 5.47 5.71 6.48 0.00 -
P/EPS 5.57 4.40 41.38 27.80 33.24 35.97 0.00 -
EY 17.95 22.75 2.42 3.60 3.01 2.78 0.00 -
DY 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
P/NAPS 1.28 1.42 1.30 1.25 1.13 0.98 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