[MPHBCAP] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 76.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 356,556 344,477 332,731 245,973 158,803 80,054 0 -
PBT 260,673 255,095 69,630 57,590 37,078 19,675 -1 -
Tax -16,863 -15,972 -14,394 -10,718 -10,264 -5,510 0 -
NP 243,810 239,123 55,236 46,872 26,814 14,165 -1 -
-
NP to SH 246,189 241,252 56,803 48,249 27,266 14,413 -1 -
-
Tax Rate 6.47% 6.26% 20.67% 18.61% 27.68% 28.01% - -
Total Cost 112,746 105,354 277,495 199,101 131,989 65,889 1 231636.46%
-
Net Worth 1,308,450 1,286,999 1,086,799 727,310 715,000 715,000 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,308,450 1,286,999 1,086,799 727,310 715,000 715,000 0 -
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 0 -
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 68.38% 69.42% 16.60% 19.06% 16.89% 17.69% 0.00% -
ROE 18.82% 18.75% 5.23% 6.63% 3.81% 2.02% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 49.87 48.18 46.54 33.82 22.21 11.20 0.00 -
EPS 34.43 33.74 7.94 6.63 3.81 2.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.80 1.52 1.00 1.00 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 49.87 48.18 46.54 34.40 22.21 11.20 0.00 -
EPS 34.43 33.74 7.94 6.75 3.81 2.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.80 1.52 1.0172 1.00 1.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 - -
Price 2.62 2.15 1.82 1.68 1.51 1.37 0.00 -
P/RPS 5.25 4.46 3.91 4.97 6.80 12.24 0.00 -
P/EPS 7.61 6.37 22.91 25.32 39.60 67.96 0.00 -
EY 13.14 15.69 4.37 3.95 2.53 1.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.19 1.20 1.68 1.51 1.37 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 21/05/14 25/02/14 - - - -
Price 2.34 2.55 1.98 1.88 0.00 0.00 0.00 -
P/RPS 4.69 5.29 4.25 5.56 0.00 0.00 0.00 -
P/EPS 6.80 7.56 24.92 28.34 0.00 0.00 0.00 -
EY 14.71 13.23 4.01 3.53 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.42 1.30 1.88 0.00 0.00 0.00 -

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