[MPHBCAP] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -22.07%
YoY- 172.61%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 436,094 394,204 412,312 423,221 417,897 426,348 414,572 3.42%
PBT 52,296 23,586 -138,108 91,234 106,448 117,424 93,568 -32.07%
Tax -4,774 -4,964 -9,920 -17,600 -25,749 -25,644 -19,516 -60.78%
NP 47,521 18,622 -148,028 73,634 80,698 91,780 74,052 -25.54%
-
NP to SH 12,900 -8,030 -119,040 33,915 43,521 55,494 48,344 -58.45%
-
Tax Rate 9.13% 21.05% - 19.29% 24.19% 21.84% 20.86% -
Total Cost 388,573 375,582 560,340 349,587 337,198 334,568 340,520 9.17%
-
Net Worth 1,430,000 1,358,499 1,358,499 1,358,499 1,358,499 1,358,499 1,365,649 3.10%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,430,000 1,358,499 1,358,499 1,358,499 1,358,499 1,358,499 1,365,649 3.10%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.90% 4.72% -35.90% 17.40% 19.31% 21.53% 17.86% -
ROE 0.90% -0.59% -8.76% 2.50% 3.20% 4.08% 3.54% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 60.99 55.13 57.67 59.19 58.45 59.63 57.98 3.42%
EPS 1.87 -1.20 -16.80 4.70 6.13 7.80 6.76 -57.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.90 1.90 1.90 1.90 1.90 1.91 3.10%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 60.99 55.13 57.67 59.19 58.45 59.63 57.98 3.42%
EPS 1.87 -1.20 -16.80 4.70 6.13 7.80 6.76 -57.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.90 1.90 1.90 1.90 1.90 1.91 3.10%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.875 0.76 0.59 1.05 1.08 1.02 1.06 -
P/RPS 1.43 1.38 1.02 1.77 1.85 1.71 1.83 -15.12%
P/EPS 48.50 -67.67 -3.54 22.14 17.74 13.14 15.68 111.85%
EY 2.06 -1.48 -28.22 4.52 5.64 7.61 6.38 -52.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.31 0.55 0.57 0.54 0.55 -13.78%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 22/05/20 21/02/20 19/11/19 21/08/19 28/05/19 -
Price 0.93 0.865 0.795 1.03 1.09 1.13 1.01 -
P/RPS 1.52 1.57 1.38 1.74 1.86 1.90 1.74 -8.59%
P/EPS 51.55 -77.02 -4.78 21.71 17.91 14.56 14.94 127.82%
EY 1.94 -1.30 -20.94 4.61 5.58 6.87 6.69 -56.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.42 0.54 0.57 0.59 0.53 -7.67%

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