[MPHBCAP] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -2.85%
YoY- 468.7%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 423,221 313,423 213,174 103,643 462,854 345,987 227,557 51.06%
PBT 91,234 79,836 58,712 23,392 40,000 31,129 6,565 475.26%
Tax -17,600 -19,312 -12,822 -4,879 -12,294 -8,798 -2,311 285.65%
NP 73,634 60,524 45,890 18,513 27,706 22,331 4,254 565.67%
-
NP to SH 33,915 32,641 27,747 12,086 12,441 11,356 4,749 269.51%
-
Tax Rate 19.29% 24.19% 21.84% 20.86% 30.73% 28.26% 35.20% -
Total Cost 349,587 252,899 167,284 85,130 435,148 323,656 223,303 34.71%
-
Net Worth 1,358,499 1,358,499 1,358,499 1,365,649 1,358,499 1,358,499 1,351,349 0.35%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,358,499 1,358,499 1,358,499 1,365,649 1,358,499 1,358,499 1,351,349 0.35%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.40% 19.31% 21.53% 17.86% 5.99% 6.45% 1.87% -
ROE 2.50% 2.40% 2.04% 0.88% 0.92% 0.84% 0.35% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 59.19 43.84 29.81 14.50 64.73 48.39 31.83 51.04%
EPS 4.70 4.60 3.90 1.69 1.74 1.59 0.66 268.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 1.90 1.91 1.90 1.90 1.89 0.35%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 59.19 43.84 29.81 14.50 64.73 48.39 31.83 51.04%
EPS 4.70 4.60 3.90 1.69 1.74 1.59 0.66 268.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 1.90 1.91 1.90 1.90 1.89 0.35%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.05 1.08 1.02 1.06 1.10 1.24 1.28 -
P/RPS 1.77 2.46 3.42 7.31 1.70 2.56 4.02 -42.03%
P/EPS 22.14 23.66 26.28 62.71 63.22 78.07 192.71 -76.27%
EY 4.52 4.23 3.80 1.59 1.58 1.28 0.52 321.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.54 0.55 0.58 0.65 0.68 -13.15%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 19/11/19 21/08/19 28/05/19 26/02/19 22/11/18 23/08/18 -
Price 1.03 1.09 1.13 1.01 1.14 1.17 1.27 -
P/RPS 1.74 2.49 3.79 6.97 1.76 2.42 3.99 -42.40%
P/EPS 21.71 23.88 29.12 59.75 65.52 73.67 191.21 -76.45%
EY 4.61 4.19 3.43 1.67 1.53 1.36 0.52 326.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.59 0.53 0.60 0.62 0.67 -13.36%

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