[MPHBCAP] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 3.9%
YoY- 172.61%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 327,071 197,102 103,078 423,221 313,423 213,174 103,643 114.69%
PBT 39,222 11,793 -34,527 91,234 79,836 58,712 23,392 41.00%
Tax -3,581 -2,482 -2,480 -17,600 -19,312 -12,822 -4,879 -18.58%
NP 35,641 9,311 -37,007 73,634 60,524 45,890 18,513 54.57%
-
NP to SH 9,675 -4,015 -29,760 33,915 32,641 27,747 12,086 -13.75%
-
Tax Rate 9.13% 21.05% - 19.29% 24.19% 21.84% 20.86% -
Total Cost 291,430 187,791 140,085 349,587 252,899 167,284 85,130 126.63%
-
Net Worth 1,430,000 1,358,499 1,358,499 1,358,499 1,358,499 1,358,499 1,365,649 3.10%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,430,000 1,358,499 1,358,499 1,358,499 1,358,499 1,358,499 1,365,649 3.10%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.90% 4.72% -35.90% 17.40% 19.31% 21.53% 17.86% -
ROE 0.68% -0.30% -2.19% 2.50% 2.40% 2.04% 0.88% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 45.74 27.57 14.42 59.19 43.84 29.81 14.50 114.63%
EPS 1.40 -0.60 -4.20 4.70 4.60 3.90 1.69 -11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.90 1.90 1.90 1.90 1.90 1.91 3.10%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 45.74 27.57 14.42 59.19 43.84 29.81 14.50 114.63%
EPS 1.40 -0.60 -4.20 4.70 4.60 3.90 1.69 -11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.90 1.90 1.90 1.90 1.90 1.91 3.10%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.875 0.76 0.59 1.05 1.08 1.02 1.06 -
P/RPS 1.91 2.76 4.09 1.77 2.46 3.42 7.31 -59.02%
P/EPS 64.66 -135.34 -14.18 22.14 23.66 26.28 62.71 2.05%
EY 1.55 -0.74 -7.05 4.52 4.23 3.80 1.59 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.31 0.55 0.57 0.54 0.55 -13.78%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 22/05/20 21/02/20 19/11/19 21/08/19 28/05/19 -
Price 0.93 0.865 0.795 1.03 1.09 1.13 1.01 -
P/RPS 2.03 3.14 5.51 1.74 2.49 3.79 6.97 -55.96%
P/EPS 68.73 -154.04 -19.10 21.71 23.88 29.12 59.75 9.75%
EY 1.45 -0.65 -5.24 4.61 4.19 3.43 1.67 -8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.42 0.54 0.57 0.59 0.53 -7.67%

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