[MPHBCAP] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -20.76%
YoY- 87.27%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 87,425 101,447 101,861 90,043 100,692 90,828 91,800 -3.19%
PBT 45,390 19,913 20,342 20,539 37,325 22,981 205,141 -63.31%
Tax -5,243 -5,899 -4,773 -4,762 -17,424 -5,645 -7,088 -18.16%
NP 40,147 14,014 15,569 15,777 19,901 17,336 198,053 -65.39%
-
NP to SH 28,967 7,572 10,809 16,017 20,214 17,790 198,863 -72.21%
-
Tax Rate 11.55% 29.62% 23.46% 23.19% 46.68% 24.56% 3.46% -
Total Cost 47,278 87,433 86,292 74,266 80,791 73,492 -106,253 -
-
Net Worth 1,580,150 1,551,550 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 14.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,580,150 1,551,550 1,508,649 1,337,050 1,315,600 1,308,450 1,286,999 14.61%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 45.92% 13.81% 15.28% 17.52% 19.76% 19.09% 215.74% -
ROE 1.83% 0.49% 0.72% 1.20% 1.54% 1.36% 15.45% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.23 14.19 14.25 12.59 14.08 12.70 12.84 -3.18%
EPS 4.05 1.06 1.51 2.24 2.83 2.49 27.81 -72.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.11 1.87 1.84 1.83 1.80 14.61%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.23 14.19 14.25 12.59 14.08 12.70 12.84 -3.18%
EPS 4.05 1.06 1.51 2.24 2.83 2.49 27.81 -72.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.11 1.87 1.84 1.83 1.80 14.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.59 1.43 1.70 1.96 2.04 2.62 2.15 -
P/RPS 13.00 10.08 11.93 15.56 14.49 20.62 16.75 -15.50%
P/EPS 39.25 135.03 112.45 87.49 72.16 105.30 7.73 194.54%
EY 2.55 0.74 0.89 1.14 1.39 0.95 12.94 -66.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.81 1.05 1.11 1.43 1.19 -28.39%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 19/11/15 19/08/15 21/05/15 12/02/15 19/11/14 20/08/14 -
Price 1.52 1.58 1.57 1.90 2.10 2.34 2.55 -
P/RPS 12.43 11.14 11.02 15.09 14.91 18.42 19.86 -26.76%
P/EPS 37.52 149.19 103.85 84.82 74.28 94.05 9.17 155.16%
EY 2.67 0.67 0.96 1.18 1.35 1.06 10.91 -60.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.74 1.02 1.14 1.28 1.42 -38.11%

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