[MPHBCAP] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -88.11%
YoY- -52.94%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 456,488 323,623 212,948 101,382 380,776 293,351 191,904 77.72%
PBT 107,212 57,911 35,722 16,887 106,184 60,794 40,881 89.61%
Tax -19,832 -13,569 -9,039 -3,497 -20,677 -15,434 -9,535 62.57%
NP 87,380 44,342 26,683 13,390 85,507 45,360 31,346 97.45%
-
NP to SH 55,174 23,521 13,722 7,537 63,365 34,398 26,826 61.37%
-
Tax Rate 18.50% 23.43% 25.30% 20.71% 19.47% 25.39% 23.32% -
Total Cost 369,108 279,281 186,265 87,992 295,269 247,991 160,558 73.74%
-
Net Worth 1,644,499 1,608,750 1,594,450 1,587,300 1,580,150 1,551,550 1,508,649 5.88%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,644,499 1,608,750 1,594,450 1,587,300 1,580,150 1,551,550 1,508,649 5.88%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.14% 13.70% 12.53% 13.21% 22.46% 15.46% 16.33% -
ROE 3.36% 1.46% 0.86% 0.47% 4.01% 2.22% 1.78% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.84 45.26 29.78 14.18 53.26 41.03 26.84 77.71%
EPS 7.72 3.29 1.92 1.05 8.86 4.81 3.75 61.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.25 2.23 2.22 2.21 2.17 2.11 5.88%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.84 45.26 29.78 14.18 53.26 41.03 26.84 77.71%
EPS 7.72 3.29 1.92 1.05 8.86 4.81 3.75 61.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.25 2.23 2.22 2.21 2.17 2.11 5.88%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.25 1.34 1.33 1.48 1.59 1.43 1.70 -
P/RPS 1.96 2.96 4.47 10.44 2.99 3.49 6.33 -54.06%
P/EPS 16.20 40.73 69.30 140.40 17.94 29.72 45.31 -49.46%
EY 6.17 2.45 1.44 0.71 5.57 3.36 2.21 97.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.60 0.67 0.72 0.66 0.81 -23.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 29/11/16 24/08/16 26/05/16 22/02/16 19/11/15 19/08/15 -
Price 1.41 1.21 1.38 1.39 1.52 1.58 1.57 -
P/RPS 2.21 2.67 4.63 9.80 2.85 3.85 5.85 -47.58%
P/EPS 18.27 36.78 71.91 131.86 17.15 32.84 41.85 -42.30%
EY 5.47 2.72 1.39 0.76 5.83 3.04 2.39 73.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.62 0.63 0.69 0.73 0.74 -12.03%

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