[MPHBCAP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 116.88%
YoY- 36.83%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 345,987 227,557 111,136 482,272 356,044 234,308 116,535 106.43%
PBT 31,129 6,565 -3,331 107,980 64,979 34,108 33,334 -4.45%
Tax -8,798 -2,311 -1,471 -13,638 -11,635 -4,904 -8,037 6.21%
NP 22,331 4,254 -4,802 94,342 53,344 29,204 25,297 -7.97%
-
NP to SH 11,356 4,749 -3,278 75,495 34,809 18,503 16,944 -23.39%
-
Tax Rate 28.26% 35.20% - 12.63% 17.91% 14.38% 24.11% -
Total Cost 323,656 223,303 115,938 387,930 302,700 205,104 91,238 132.41%
-
Net Worth 1,358,499 1,351,349 1,344,199 1,680,249 1,680,249 1,665,949 1,658,799 -12.45%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,358,499 1,351,349 1,344,199 1,680,249 1,680,249 1,665,949 1,658,799 -12.45%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.45% 1.87% -4.32% 19.56% 14.98% 12.46% 21.71% -
ROE 0.84% 0.35% -0.24% 4.49% 2.07% 1.11% 1.02% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 48.39 31.83 15.54 67.45 49.80 32.77 16.30 106.42%
EPS 1.59 0.66 -0.46 10.56 4.87 2.59 2.37 -23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.88 2.35 2.35 2.33 2.32 -12.45%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 48.39 31.83 15.54 67.45 49.80 32.77 16.30 106.42%
EPS 1.59 0.66 -0.46 10.56 4.87 2.59 2.37 -23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.88 2.35 2.35 2.33 2.32 -12.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.24 1.28 1.29 1.22 1.36 1.63 1.57 -
P/RPS 2.56 4.02 8.30 1.81 2.73 4.97 9.63 -58.62%
P/EPS 78.07 192.71 -281.38 11.55 27.94 62.99 66.25 11.55%
EY 1.28 0.52 -0.36 8.65 3.58 1.59 1.51 -10.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.69 0.52 0.58 0.70 0.68 -2.96%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 23/05/18 27/02/18 28/11/17 22/08/17 25/05/17 -
Price 1.17 1.27 1.28 1.57 1.28 1.50 1.63 -
P/RPS 2.42 3.99 8.23 2.33 2.57 4.58 10.00 -61.13%
P/EPS 73.67 191.21 -279.19 14.87 26.29 57.96 68.78 4.68%
EY 1.36 0.52 -0.36 6.73 3.80 1.73 1.45 -4.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.68 0.67 0.54 0.64 0.70 -7.76%

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