[MPHBCAP] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 282.55%
YoY- 43.3%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 110,675 111,566 101,382 87,425 101,447 101,861 90,043 14.70%
PBT 22,189 18,835 16,887 45,390 19,913 20,342 20,539 5.27%
Tax -4,530 -5,542 -3,497 -5,243 -5,899 -4,773 -4,762 -3.26%
NP 17,659 13,293 13,390 40,147 14,014 15,569 15,777 7.78%
-
NP to SH 9,799 6,185 7,537 28,967 7,572 10,809 16,017 -27.86%
-
Tax Rate 20.42% 29.42% 20.71% 11.55% 29.62% 23.46% 23.19% -
Total Cost 93,016 98,273 87,992 47,278 87,433 86,292 74,266 16.14%
-
Net Worth 1,608,750 1,594,450 1,587,300 1,580,150 1,551,550 1,508,649 1,337,050 13.08%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,608,750 1,594,450 1,587,300 1,580,150 1,551,550 1,508,649 1,337,050 13.08%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 15.96% 11.91% 13.21% 45.92% 13.81% 15.28% 17.52% -
ROE 0.61% 0.39% 0.47% 1.83% 0.49% 0.72% 1.20% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.48 15.60 14.18 12.23 14.19 14.25 12.59 14.72%
EPS 1.37 0.87 1.05 4.05 1.06 1.51 2.24 -27.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.23 2.22 2.21 2.17 2.11 1.87 13.08%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.48 15.60 14.18 12.23 14.19 14.25 12.59 14.72%
EPS 1.37 0.87 1.05 4.05 1.06 1.51 2.24 -27.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.23 2.22 2.21 2.17 2.11 1.87 13.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.34 1.33 1.48 1.59 1.43 1.70 1.96 -
P/RPS 8.66 8.52 10.44 13.00 10.08 11.93 15.56 -32.26%
P/EPS 97.78 153.75 140.40 39.25 135.03 112.45 87.49 7.67%
EY 1.02 0.65 0.71 2.55 0.74 0.89 1.14 -7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.67 0.72 0.66 0.81 1.05 -31.06%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 26/05/16 22/02/16 19/11/15 19/08/15 21/05/15 -
Price 1.21 1.38 1.39 1.52 1.58 1.57 1.90 -
P/RPS 7.82 8.84 9.80 12.43 11.14 11.02 15.09 -35.40%
P/EPS 88.29 159.53 131.86 37.52 149.19 103.85 84.82 2.70%
EY 1.13 0.63 0.76 2.67 0.67 0.96 1.18 -2.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.63 0.69 0.73 0.74 1.02 -34.48%

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