[MPHBCAP] QoQ TTM 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- 18.23%
YoY- -73.69%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 411,059 401,831 392,126 380,787 394,043 383,424 373,363 6.60%
PBT 103,300 101,024 102,531 106,183 98,119 101,187 285,986 -49.18%
Tax -17,764 -19,133 -18,364 -19,629 -32,858 -32,604 -34,919 -36.19%
NP 85,536 81,891 84,167 86,554 65,261 68,583 251,067 -51.12%
-
NP to SH 53,689 51,462 56,086 64,566 54,612 64,830 252,884 -64.31%
-
Tax Rate 17.20% 18.94% 17.91% 18.49% 33.49% 32.22% 12.21% -
Total Cost 325,523 319,940 307,959 294,233 328,782 314,841 122,296 91.72%
-
Net Worth 1,608,750 1,594,450 1,587,300 1,594,450 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 1,594,450 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 20.81% 20.38% 21.46% 22.73% 16.56% 17.89% 67.24% -
ROE 3.34% 3.23% 3.53% 4.05% 3.52% 4.30% 18.91% -
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 57.49 56.20 54.84 53.26 55.11 53.63 52.22 6.60%
EPS 7.51 7.20 7.84 9.03 7.64 9.07 35.37 -64.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.23 2.22 2.23 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 57.49 56.20 54.84 53.26 55.11 53.63 52.22 6.60%
EPS 7.51 7.20 7.84 9.03 7.64 9.07 35.37 -64.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.23 2.22 2.23 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 2.33 2.37 2.70 2.99 2.59 3.17 3.75 -27.12%
P/EPS 17.85 18.48 18.87 17.61 18.72 18.75 5.54 117.68%
EY 5.60 5.41 5.30 5.68 5.34 5.33 18.05 -54.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.67 0.71 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 2.10 2.46 2.53 2.85 2.87 2.93 3.64 -30.62%
P/EPS 16.11 19.17 17.72 16.83 20.69 17.32 5.37 107.59%
EY 6.21 5.22 5.64 5.94 4.83 5.78 18.61 -51.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.63 0.68 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