[MPHBCAP] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 15.14%
YoY- -62.83%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 469,885 486,405 459,318 443,252 436,869 407,149 422,656 7.31%
PBT 50,126 50,354 52,545 58,031 50,620 44,315 33,315 31.27%
Tax -8,714 -5,826 3,459 -4,713 -1,869 -7,260 -15,201 -30.96%
NP 41,412 44,528 56,004 53,318 48,751 37,055 18,114 73.45%
-
NP to SH 7,591 9,828 21,439 12,607 10,949 2,153 -7,931 -
-
Tax Rate 17.38% 11.57% -6.58% 8.12% 3.69% 16.38% 45.63% -
Total Cost 428,473 441,877 403,314 389,934 388,118 370,094 404,542 3.90%
-
Net Worth 1,858,999 1,858,999 1,858,999 1,858,999 1,430,000 1,358,499 1,358,499 23.23%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,858,999 1,858,999 1,858,999 1,858,999 1,430,000 1,358,499 1,358,499 23.23%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.81% 9.15% 12.19% 12.03% 11.16% 9.10% 4.29% -
ROE 0.41% 0.53% 1.15% 0.68% 0.77% 0.16% -0.58% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 65.72 68.03 64.24 61.99 61.10 56.94 59.11 7.31%
EPS 1.06 1.37 3.00 1.76 1.53 0.30 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.60 2.60 2.00 1.90 1.90 23.23%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 65.72 68.03 64.24 61.99 61.10 56.94 59.11 7.31%
EPS 1.06 1.37 3.00 1.76 1.53 0.30 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.60 2.60 2.00 1.90 1.90 23.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.37 1.48 1.35 1.09 0.875 0.76 0.59 -
P/RPS 2.08 2.18 2.10 1.76 1.43 1.33 1.00 62.87%
P/EPS 129.04 107.67 45.02 61.82 57.14 252.39 -53.19 -
EY 0.77 0.93 2.22 1.62 1.75 0.40 -1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.52 0.42 0.44 0.40 0.31 42.93%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 18/05/21 25/02/21 25/11/20 26/08/20 22/05/20 -
Price 1.31 1.46 1.23 1.02 0.93 0.865 0.795 -
P/RPS 1.99 2.15 1.91 1.65 1.52 1.52 1.34 30.13%
P/EPS 123.39 106.22 41.02 57.85 60.73 287.26 -71.67 -
EY 0.81 0.94 2.44 1.73 1.65 0.35 -1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.47 0.39 0.47 0.46 0.42 12.31%

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