[MPHBCAP] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 28.23%
YoY- -84.73%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 212,948 101,382 380,776 293,351 191,904 90,043 370,078 -30.84%
PBT 35,722 16,887 106,184 60,794 40,881 20,539 277,486 -74.53%
Tax -9,039 -3,497 -20,677 -15,434 -9,535 -4,762 -33,833 -58.55%
NP 26,683 13,390 85,507 45,360 31,346 15,777 243,653 -77.14%
-
NP to SH 13,722 7,537 63,365 34,398 26,826 16,017 245,420 -85.40%
-
Tax Rate 25.30% 20.71% 19.47% 25.39% 23.32% 23.19% 12.19% -
Total Cost 186,265 87,992 295,269 247,991 160,558 74,266 126,425 29.50%
-
Net Worth 1,594,450 1,587,300 1,580,150 1,551,550 1,508,649 1,337,050 1,315,600 13.68%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,594,450 1,587,300 1,580,150 1,551,550 1,508,649 1,337,050 1,315,600 13.68%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.53% 13.21% 22.46% 15.46% 16.33% 17.52% 65.84% -
ROE 0.86% 0.47% 4.01% 2.22% 1.78% 1.20% 18.65% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.78 14.18 53.26 41.03 26.84 12.59 51.76 -30.84%
EPS 1.92 1.05 8.86 4.81 3.75 2.24 34.32 -85.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.22 2.21 2.17 2.11 1.87 1.84 13.68%
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.78 14.18 53.26 41.03 26.84 12.59 51.76 -30.84%
EPS 1.92 1.05 8.86 4.81 3.75 2.24 34.32 -85.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.22 2.21 2.17 2.11 1.87 1.84 13.68%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.33 1.48 1.59 1.43 1.70 1.96 2.04 -
P/RPS 4.47 10.44 2.99 3.49 6.33 15.56 3.94 8.78%
P/EPS 69.30 140.40 17.94 29.72 45.31 87.49 5.94 415.16%
EY 1.44 0.71 5.57 3.36 2.21 1.14 16.83 -80.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.72 0.66 0.81 1.05 1.11 -33.66%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 26/05/16 22/02/16 19/11/15 19/08/15 21/05/15 12/02/15 -
Price 1.38 1.39 1.52 1.58 1.57 1.90 2.10 -
P/RPS 4.63 9.80 2.85 3.85 5.85 15.09 4.06 9.16%
P/EPS 71.91 131.86 17.15 32.84 41.85 84.82 6.12 417.61%
EY 1.39 0.76 5.83 3.04 2.39 1.18 16.34 -80.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.69 0.73 0.74 1.02 1.14 -33.39%

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