[MPHBCAP] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 38.16%
YoY- -74.18%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 431,497 425,896 405,528 380,776 391,134 383,808 360,172 12.76%
PBT 77,214 71,444 67,548 106,184 81,058 81,762 82,156 -4.04%
Tax -18,092 -18,078 -13,988 -20,677 -20,578 -19,070 -19,048 -3.36%
NP 59,122 53,366 53,560 85,507 60,480 62,692 63,108 -4.24%
-
NP to SH 31,361 27,444 30,148 63,365 45,864 53,652 64,068 -37.80%
-
Tax Rate 23.43% 25.30% 20.71% 19.47% 25.39% 23.32% 23.19% -
Total Cost 372,374 372,530 351,968 295,269 330,654 321,116 297,064 16.20%
-
Net Worth 1,608,750 1,594,450 1,587,300 1,580,150 1,551,550 1,508,649 1,337,050 13.08%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,608,750 1,594,450 1,587,300 1,580,150 1,551,550 1,508,649 1,337,050 13.08%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.70% 12.53% 13.21% 22.46% 15.46% 16.33% 17.52% -
ROE 1.95% 1.72% 1.90% 4.01% 2.96% 3.56% 4.79% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 60.35 59.57 56.72 53.26 54.70 53.68 50.37 12.77%
EPS 4.39 3.84 4.20 8.86 6.41 7.50 8.96 -37.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.23 2.22 2.21 2.17 2.11 1.87 13.08%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 60.35 59.57 56.72 53.26 54.70 53.68 50.37 12.77%
EPS 4.39 3.84 4.20 8.86 6.41 7.50 8.96 -37.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.23 2.22 2.21 2.17 2.11 1.87 13.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.34 1.33 1.48 1.59 1.43 1.70 1.96 -
P/RPS 2.22 2.23 2.61 2.99 2.61 3.17 3.89 -31.12%
P/EPS 30.55 34.65 35.10 17.94 22.29 22.66 21.87 24.88%
EY 3.27 2.89 2.85 5.57 4.49 4.41 4.57 -19.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.67 0.72 0.66 0.81 1.05 -31.06%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 26/05/16 22/02/16 19/11/15 19/08/15 21/05/15 -
Price 1.21 1.38 1.39 1.52 1.58 1.57 1.90 -
P/RPS 2.00 2.32 2.45 2.85 2.89 2.92 3.77 -34.39%
P/EPS 27.59 35.95 32.97 17.15 24.63 20.92 21.20 19.14%
EY 3.62 2.78 3.03 5.83 4.06 4.78 4.72 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.63 0.69 0.73 0.74 1.02 -34.48%

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