[MPHBCAP] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
19-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -6.49%
YoY- -37.32%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 30,226 19,269 8,772 39,217 28,006 18,005 9,522 115.53%
PBT 19,316 17,035 11,976 29,617 20,194 17,053 10,157 53.31%
Tax -9,311 -6,490 -3,508 -4,897 -4,563 -2,643 -1,322 266.12%
NP 10,005 10,545 8,468 24,720 15,631 14,410 8,835 8.61%
-
NP to SH 9,583 10,248 8,294 24,296 15,289 14,191 8,733 6.36%
-
Tax Rate 48.20% 38.10% 29.29% 16.53% 22.60% 15.50% 13.02% -
Total Cost 20,221 8,724 304 14,497 12,375 3,595 687 847.44%
-
Net Worth 1,684,929 1,684,929 1,684,929 1,685,971 1,686,321 1,693,711 1,701,864 -0.66%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 21,061 21,061 21,061 35,124 35,131 35,285 35,455 -29.26%
Div Payout % 219.78% 205.52% 253.94% 144.57% 229.78% 248.65% 405.99% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,684,929 1,684,929 1,684,929 1,685,971 1,686,321 1,693,711 1,701,864 -0.66%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 33.10% 54.73% 96.53% 63.03% 55.81% 80.03% 92.79% -
ROE 0.57% 0.61% 0.49% 1.44% 0.91% 0.84% 0.51% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.31 2.74 1.25 5.58 3.99 2.55 1.34 117.43%
EPS 1.40 1.50 1.20 3.50 2.20 2.00 1.20 10.79%
DPS 3.00 3.00 3.00 5.00 5.00 5.00 5.00 -28.79%
NAPS 2.40 2.40 2.40 2.40 2.40 2.40 2.40 0.00%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.23 2.69 1.23 5.48 3.92 2.52 1.33 115.81%
EPS 1.34 1.43 1.16 3.40 2.14 1.98 1.22 6.43%
DPS 2.95 2.95 2.95 4.91 4.91 4.94 4.96 -29.21%
NAPS 2.3565 2.3565 2.3565 2.358 2.3585 2.3688 2.3802 -0.66%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.68 1.59 1.22 1.05 1.05 1.03 0.995 -
P/RPS 39.02 57.93 97.64 18.81 26.34 40.37 74.10 -34.71%
P/EPS 123.08 108.93 103.27 30.36 48.25 51.22 80.79 32.29%
EY 0.81 0.92 0.97 3.29 2.07 1.95 1.24 -24.65%
DY 1.79 1.89 2.46 4.76 4.76 4.85 5.03 -49.68%
P/NAPS 0.70 0.66 0.51 0.44 0.44 0.43 0.41 42.70%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 19/11/24 22/08/24 27/05/24 28/02/24 22/11/23 17/08/23 18/05/23 -
Price 1.62 1.58 1.57 1.05 1.05 1.01 1.00 -
P/RPS 37.63 57.57 125.65 18.81 26.34 39.59 74.47 -36.48%
P/EPS 118.68 108.24 132.89 30.36 48.25 50.23 81.20 28.70%
EY 0.84 0.92 0.75 3.29 2.07 1.99 1.23 -22.39%
DY 1.85 1.90 1.91 4.76 4.76 4.95 5.00 -48.36%
P/NAPS 0.67 0.66 0.65 0.44 0.44 0.42 0.42 36.41%

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