[MPHBCAP] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -813.78%
YoY- 29.68%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 11,174 113,449 121,111 119,144 116,181 129,969 94,024 -75.73%
PBT 7,553 27,201 44,129 -40,013 18,809 27,429 46,320 -70.05%
Tax 742 -3,987 -9,287 5,692 -1,132 -1,099 -2 -
NP 8,295 23,214 34,842 -34,321 17,677 26,330 46,318 -68.12%
-
NP to SH 15,571 11,453 14,134 -20,928 2,932 13,690 25,745 -28.41%
-
Tax Rate -9.82% 14.66% 21.05% - 6.02% 4.01% 0.00% -
Total Cost 2,879 90,235 86,269 153,465 98,504 103,639 47,706 -84.53%
-
Net Worth 1,858,999 1,858,999 1,858,999 1,858,999 1,858,999 1,430,000 1,358,499 23.18%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,858,999 1,858,999 1,858,999 1,858,999 1,858,999 1,430,000 1,358,499 23.18%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 74.23% 20.46% 28.77% -28.81% 15.22% 20.26% 49.26% -
ROE 0.84% 0.62% 0.76% -1.13% 0.16% 0.96% 1.90% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.56 15.87 16.94 16.66 16.25 18.18 13.15 -75.76%
EPS 2.20 1.60 2.00 -2.90 0.40 1.90 3.60 -27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.60 2.60 2.60 2.00 1.90 23.18%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.56 15.87 16.94 16.66 16.25 18.18 13.15 -75.76%
EPS 2.20 1.60 2.00 -2.90 0.40 1.90 3.60 -27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.60 2.60 2.60 2.00 1.90 23.18%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.28 1.37 1.48 1.35 1.09 0.875 0.76 -
P/RPS 81.90 8.63 8.74 8.10 6.71 4.81 5.78 482.73%
P/EPS 58.78 85.53 74.87 -46.12 265.81 45.70 21.11 97.55%
EY 1.70 1.17 1.34 -2.17 0.38 2.19 4.74 -49.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.57 0.52 0.42 0.44 0.40 14.44%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 26/08/21 18/05/21 25/02/21 25/11/20 26/08/20 -
Price 1.36 1.31 1.46 1.23 1.02 0.93 0.865 -
P/RPS 87.02 8.26 8.62 7.38 6.28 5.12 6.58 456.61%
P/EPS 62.45 81.78 73.86 -42.02 248.74 48.57 24.02 88.74%
EY 1.60 1.22 1.35 -2.38 0.40 2.06 4.16 -47.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.56 0.47 0.39 0.47 0.46 8.49%

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