[MPHBCAP] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -46.82%
YoY- 179.73%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 121,111 119,144 116,181 129,969 94,024 103,078 109,798 6.76%
PBT 44,129 -40,013 18,809 27,429 46,320 -34,527 11,398 146.76%
Tax -9,287 5,692 -1,132 -1,099 -2 -2,480 1,712 -
NP 34,842 -34,321 17,677 26,330 46,318 -37,007 13,110 91.98%
-
NP to SH 14,134 -20,928 2,932 13,690 25,745 -29,760 1,274 398.15%
-
Tax Rate 21.05% - 6.02% 4.01% 0.00% - -15.02% -
Total Cost 86,269 153,465 98,504 103,639 47,706 140,085 96,688 -7.32%
-
Net Worth 1,858,999 1,858,999 1,858,999 1,430,000 1,358,499 1,358,499 1,358,499 23.28%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,858,999 1,858,999 1,858,999 1,430,000 1,358,499 1,358,499 1,358,499 23.28%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 28.77% -28.81% 15.22% 20.26% 49.26% -35.90% 11.94% -
ROE 0.76% -1.13% 0.16% 0.96% 1.90% -2.19% 0.09% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.94 16.66 16.25 18.18 13.15 14.42 15.36 6.75%
EPS 2.00 -2.90 0.40 1.90 3.60 -4.20 0.20 364.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.60 2.00 1.90 1.90 1.90 23.28%
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.94 16.66 16.25 18.18 13.15 14.42 15.36 6.75%
EPS 2.00 -2.90 0.40 1.90 3.60 -4.20 0.20 364.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.60 2.00 1.90 1.90 1.90 23.28%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.48 1.35 1.09 0.875 0.76 0.59 1.05 -
P/RPS 8.74 8.10 6.71 4.81 5.78 4.09 6.84 17.77%
P/EPS 74.87 -46.12 265.81 45.70 21.11 -14.18 589.29 -74.75%
EY 1.34 -2.17 0.38 2.19 4.74 -7.05 0.17 296.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.42 0.44 0.40 0.31 0.55 2.41%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 18/05/21 25/02/21 25/11/20 26/08/20 22/05/20 21/02/20 -
Price 1.46 1.23 1.02 0.93 0.865 0.795 1.03 -
P/RPS 8.62 7.38 6.28 5.12 6.58 5.51 6.71 18.19%
P/EPS 73.86 -42.02 248.74 48.57 24.02 -19.10 578.06 -74.66%
EY 1.35 -2.38 0.40 2.06 4.16 -5.24 0.17 298.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.39 0.47 0.46 0.42 0.54 2.45%

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