[MPHBCAP] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -106.21%
YoY- 98.5%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 66,240 69,845 36,128 35,492 20,612 471,605 480,510 -73.21%
PBT 199,716 251,112 -15,482 -6,940 -5,135 41,756 8,232 733.19%
Tax 3,892 9,542 -14,190 14,316 900 -10,109 -7,190 -
NP 203,608 260,654 -29,672 7,376 -4,235 31,646 1,042 3235.12%
-
NP to SH 200,442 256,492 -21,546 -1,256 20,230 6,212 -13,588 -
-
Tax Rate -1.95% -3.80% - - - 24.21% 87.34% -
Total Cost -137,368 -190,809 65,800 28,116 24,847 439,958 479,468 -
-
Net Worth 1,715,440 2,001,999 1,858,999 1,858,999 1,858,999 1,858,999 1,858,999 -5.20%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 357 476 - - - - - -
Div Payout % 0.18% 0.19% - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,715,440 2,001,999 1,858,999 1,858,999 1,858,999 1,858,999 1,858,999 -5.20%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 307.38% 373.19% -82.13% 20.78% -20.55% 6.71% 0.22% -
ROE 11.68% 12.81% -1.16% -0.07% 1.09% 0.33% -0.73% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 9.27 9.77 5.05 4.96 2.88 65.96 67.20 -73.20%
EPS 28.00 35.87 -3.00 0.00 2.80 0.93 -2.00 -
DPS 0.05 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.80 2.60 2.60 2.60 2.60 2.60 -5.18%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 9.26 9.77 5.05 4.96 2.88 65.96 67.20 -73.22%
EPS 28.03 35.87 -3.00 0.00 2.80 0.93 -2.00 -
DPS 0.05 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3992 2.80 2.60 2.60 2.60 2.60 2.60 -5.20%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.95 1.40 1.43 1.32 1.28 1.37 1.48 -
P/RPS 10.25 14.33 28.30 26.59 44.40 2.08 2.20 178.17%
P/EPS 3.39 3.90 -47.45 -751.43 45.24 157.69 -77.88 -
EY 29.52 25.62 -2.11 -0.13 2.21 0.63 -1.28 -
DY 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.55 0.51 0.49 0.53 0.57 -20.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 23/11/22 17/08/22 20/05/22 23/02/22 25/11/21 26/08/21 -
Price 0.99 0.90 1.48 1.57 1.36 1.31 1.46 -
P/RPS 10.68 9.21 29.29 31.63 47.18 1.99 2.17 188.50%
P/EPS 3.53 2.51 -49.11 -893.75 48.07 150.78 -76.83 -
EY 28.33 39.86 -2.04 -0.11 2.08 0.66 -1.30 -
DY 0.05 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.57 0.60 0.52 0.50 0.56 -18.72%

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