[MPHBCAP] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -93.47%
YoY- 87.27%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 380,776 293,351 191,904 90,043 370,078 269,386 178,558 65.44%
PBT 106,184 60,794 40,881 20,539 277,486 240,161 217,180 -37.85%
Tax -20,677 -15,434 -9,535 -4,762 -33,833 -16,409 -10,764 54.34%
NP 85,507 45,360 31,346 15,777 243,653 223,752 206,416 -44.34%
-
NP to SH 63,365 34,398 26,826 16,017 245,420 225,206 207,416 -54.54%
-
Tax Rate 19.47% 25.39% 23.32% 23.19% 12.19% 6.83% 4.96% -
Total Cost 295,269 247,991 160,558 74,266 126,425 45,634 -27,858 -
-
Net Worth 1,580,150 1,551,550 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 14.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,580,150 1,551,550 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 14.61%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 22.46% 15.46% 16.33% 17.52% 65.84% 83.06% 115.60% -
ROE 4.01% 2.22% 1.78% 1.20% 18.65% 17.21% 16.12% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.26 41.03 26.84 12.59 51.76 37.68 24.97 65.47%
EPS 8.86 4.81 3.75 2.24 34.32 31.50 29.01 -54.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.11 1.87 1.84 1.83 1.80 14.61%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.26 41.03 26.84 12.59 51.76 37.68 24.97 65.47%
EPS 8.86 4.81 3.75 2.24 34.32 31.50 29.01 -54.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.11 1.87 1.84 1.83 1.80 14.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.59 1.43 1.70 1.96 2.04 2.62 2.15 -
P/RPS 2.99 3.49 6.33 15.56 3.94 6.95 8.61 -50.49%
P/EPS 17.94 29.72 45.31 87.49 5.94 8.32 7.41 80.01%
EY 5.57 3.36 2.21 1.14 16.83 12.02 13.49 -44.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.81 1.05 1.11 1.43 1.19 -28.39%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 19/11/15 19/08/15 21/05/15 12/02/15 19/11/14 20/08/14 -
Price 1.52 1.58 1.57 1.90 2.10 2.34 2.55 -
P/RPS 2.85 3.85 5.85 15.09 4.06 6.21 10.21 -57.18%
P/EPS 17.15 32.84 41.85 84.82 6.12 7.43 8.79 55.95%
EY 5.83 3.04 2.39 1.18 16.34 13.46 11.38 -35.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.74 1.02 1.14 1.28 1.42 -38.11%

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