[MPHBCAP] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -73.89%
YoY- 87.27%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 380,776 391,134 383,808 360,172 370,078 359,181 357,116 4.35%
PBT 106,184 81,058 81,762 82,156 277,486 320,214 434,360 -60.80%
Tax -20,677 -20,578 -19,070 -19,048 -33,833 -21,878 -21,528 -2.64%
NP 85,507 60,480 62,692 63,108 243,653 298,336 412,832 -64.89%
-
NP to SH 63,365 45,864 53,652 64,068 245,420 300,274 414,832 -71.32%
-
Tax Rate 19.47% 25.39% 23.32% 23.19% 12.19% 6.83% 4.96% -
Total Cost 295,269 330,654 321,116 297,064 126,425 60,845 -55,716 -
-
Net Worth 1,580,150 1,551,550 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 14.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,580,150 1,551,550 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 14.61%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 22.46% 15.46% 16.33% 17.52% 65.84% 83.06% 115.60% -
ROE 4.01% 2.96% 3.56% 4.79% 18.65% 22.95% 32.23% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.26 54.70 53.68 50.37 51.76 50.24 49.95 4.35%
EPS 8.86 6.41 7.50 8.96 34.32 42.00 58.02 -71.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.11 1.87 1.84 1.83 1.80 14.61%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.26 54.70 53.68 50.37 51.76 50.24 49.95 4.35%
EPS 8.86 6.41 7.50 8.96 34.32 42.00 58.02 -71.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.11 1.87 1.84 1.83 1.80 14.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.59 1.43 1.70 1.96 2.04 2.62 2.15 -
P/RPS 2.99 2.61 3.17 3.89 3.94 5.22 4.30 -21.46%
P/EPS 17.94 22.29 22.66 21.87 5.94 6.24 3.71 185.13%
EY 5.57 4.49 4.41 4.57 16.83 16.03 26.99 -64.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.81 1.05 1.11 1.43 1.19 -28.39%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 19/11/15 19/08/15 21/05/15 12/02/15 19/11/14 20/08/14 -
Price 1.52 1.58 1.57 1.90 2.10 2.34 2.55 -
P/RPS 2.85 2.89 2.92 3.77 4.06 4.66 5.11 -32.17%
P/EPS 17.15 24.63 20.92 21.20 6.12 5.57 4.40 147.05%
EY 5.83 4.06 4.78 4.72 16.34 17.95 22.75 -59.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.74 1.02 1.14 1.28 1.42 -38.11%

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