[MPHBCAP] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 84.21%
YoY- -74.18%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 323,623 212,948 101,382 380,776 293,351 191,904 90,043 134.08%
PBT 57,911 35,722 16,887 106,184 60,794 40,881 20,539 99.20%
Tax -13,569 -9,039 -3,497 -20,677 -15,434 -9,535 -4,762 100.60%
NP 44,342 26,683 13,390 85,507 45,360 31,346 15,777 98.78%
-
NP to SH 23,521 13,722 7,537 63,365 34,398 26,826 16,017 29.10%
-
Tax Rate 23.43% 25.30% 20.71% 19.47% 25.39% 23.32% 23.19% -
Total Cost 279,281 186,265 87,992 295,269 247,991 160,558 74,266 141.24%
-
Net Worth 1,608,750 1,594,450 1,587,300 1,580,150 1,551,550 1,508,649 1,337,050 13.08%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,608,750 1,594,450 1,587,300 1,580,150 1,551,550 1,508,649 1,337,050 13.08%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.70% 12.53% 13.21% 22.46% 15.46% 16.33% 17.52% -
ROE 1.46% 0.86% 0.47% 4.01% 2.22% 1.78% 1.20% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 45.26 29.78 14.18 53.26 41.03 26.84 12.59 134.12%
EPS 3.29 1.92 1.05 8.86 4.81 3.75 2.24 29.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.23 2.22 2.21 2.17 2.11 1.87 13.08%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 45.26 29.78 14.18 53.26 41.03 26.84 12.59 134.12%
EPS 3.29 1.92 1.05 8.86 4.81 3.75 2.24 29.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.23 2.22 2.21 2.17 2.11 1.87 13.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.34 1.33 1.48 1.59 1.43 1.70 1.96 -
P/RPS 2.96 4.47 10.44 2.99 3.49 6.33 15.56 -66.82%
P/EPS 40.73 69.30 140.40 17.94 29.72 45.31 87.49 -39.84%
EY 2.45 1.44 0.71 5.57 3.36 2.21 1.14 66.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.67 0.72 0.66 0.81 1.05 -31.06%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 26/05/16 22/02/16 19/11/15 19/08/15 21/05/15 -
Price 1.21 1.38 1.39 1.52 1.58 1.57 1.90 -
P/RPS 2.67 4.63 9.80 2.85 3.85 5.85 15.09 -68.38%
P/EPS 36.78 71.91 131.86 17.15 32.84 41.85 84.82 -42.62%
EY 2.72 1.39 0.76 5.83 3.04 2.39 1.18 74.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.63 0.69 0.73 0.74 1.02 -34.48%

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