[MPHBCAP] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -69.29%
YoY- 124.81%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 482,272 356,044 234,308 116,535 456,488 323,623 212,948 72.19%
PBT 107,980 64,979 34,108 33,334 107,212 57,911 35,722 108.63%
Tax -13,638 -11,635 -4,904 -8,037 -19,832 -13,569 -9,039 31.45%
NP 94,342 53,344 29,204 25,297 87,380 44,342 26,683 131.55%
-
NP to SH 75,495 34,809 18,503 16,944 55,174 23,521 13,722 210.68%
-
Tax Rate 12.63% 17.91% 14.38% 24.11% 18.50% 23.43% 25.30% -
Total Cost 387,930 302,700 205,104 91,238 369,108 279,281 186,265 62.86%
-
Net Worth 1,680,249 1,680,249 1,665,949 1,658,799 1,644,499 1,608,750 1,594,450 3.54%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,680,249 1,680,249 1,665,949 1,658,799 1,644,499 1,608,750 1,594,450 3.54%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.56% 14.98% 12.46% 21.71% 19.14% 13.70% 12.53% -
ROE 4.49% 2.07% 1.11% 1.02% 3.36% 1.46% 0.86% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.45 49.80 32.77 16.30 63.84 45.26 29.78 72.20%
EPS 10.56 4.87 2.59 2.37 7.72 3.29 1.92 210.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.35 2.33 2.32 2.30 2.25 2.23 3.54%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.45 49.80 32.77 16.30 63.84 45.26 29.78 72.20%
EPS 10.56 4.87 2.59 2.37 7.72 3.29 1.92 210.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.35 2.33 2.32 2.30 2.25 2.23 3.54%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.22 1.36 1.63 1.57 1.25 1.34 1.33 -
P/RPS 1.81 2.73 4.97 9.63 1.96 2.96 4.47 -45.17%
P/EPS 11.55 27.94 62.99 66.25 16.20 40.73 69.30 -69.61%
EY 8.65 3.58 1.59 1.51 6.17 2.45 1.44 229.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.70 0.68 0.54 0.60 0.60 -9.07%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 22/08/17 25/05/17 24/02/17 29/11/16 24/08/16 -
Price 1.57 1.28 1.50 1.63 1.41 1.21 1.38 -
P/RPS 2.33 2.57 4.58 10.00 2.21 2.67 4.63 -36.65%
P/EPS 14.87 26.29 57.96 68.78 18.27 36.78 71.91 -64.93%
EY 6.73 3.80 1.73 1.45 5.47 2.72 1.39 185.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.64 0.70 0.61 0.54 0.62 5.29%

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