[MPHBCAP] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 1179.55%
YoY- 2639.3%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 66,181 66,889 66,240 63,558 142,687 254,607 364,878 -68.05%
PBT 224,510 211,608 199,716 195,887 27,013 77,148 38,870 222.95%
Tax 8,344 -1,009 3,892 7,899 -10,340 -8,953 -6,840 -
NP 232,854 210,599 203,608 203,786 16,673 68,195 32,030 276.64%
-
NP to SH 225,406 209,489 200,442 207,940 16,251 40,844 20,230 401.06%
-
Tax Rate -3.72% 0.48% -1.95% -4.03% 38.28% 11.60% 17.60% -
Total Cost -166,673 -143,710 -137,368 -140,228 126,014 186,412 332,848 -
-
Net Worth 1,693,711 1,701,864 1,715,440 2,001,999 1,858,999 1,858,999 1,858,999 -6.03%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 35,455 35,455 - - - - - -
Div Payout % 15.73% 16.92% - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,693,711 1,701,864 1,715,440 2,001,999 1,858,999 1,858,999 1,858,999 -6.03%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 351.84% 314.85% 307.38% 320.63% 11.69% 26.78% 8.78% -
ROE 13.31% 12.31% 11.68% 10.39% 0.87% 2.20% 1.09% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.38 9.43 9.27 8.89 19.96 35.61 51.03 -67.77%
EPS 31.94 29.54 28.04 29.08 2.27 5.71 2.83 405.39%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.40 2.40 2.80 2.60 2.60 2.60 -5.21%
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.26 9.36 9.26 8.89 19.96 35.61 51.03 -68.04%
EPS 31.53 29.30 28.03 29.08 2.27 5.71 2.83 401.04%
DPS 4.96 4.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3688 2.3802 2.3992 2.80 2.60 2.60 2.60 -6.03%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.03 0.995 0.95 1.40 1.43 1.32 1.28 -
P/RPS 10.98 10.55 10.25 15.75 7.17 3.71 2.51 168.20%
P/EPS 3.22 3.37 3.39 4.81 62.92 23.11 45.24 -82.90%
EY 31.01 29.69 29.52 20.77 1.59 4.33 2.21 484.57%
DY 4.85 5.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.40 0.50 0.55 0.51 0.49 -8.36%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 17/08/23 18/05/23 28/02/23 23/11/22 17/08/22 20/05/22 23/02/22 -
Price 1.01 1.00 0.99 0.90 1.48 1.57 1.36 -
P/RPS 10.77 10.60 10.68 10.12 7.42 4.41 2.67 154.04%
P/EPS 3.16 3.38 3.53 3.09 65.12 27.48 48.07 -83.79%
EY 31.62 29.54 28.33 32.31 1.54 3.64 2.08 516.73%
DY 4.95 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.41 0.32 0.57 0.60 0.52 -13.30%

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