[MPHBCAP] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -3.61%
YoY- 890.82%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 41,862 66,181 66,889 66,240 63,558 142,687 254,607 -69.95%
PBT 31,576 224,510 211,608 199,716 195,887 27,013 77,148 -44.84%
Tax -7,828 8,344 -1,009 3,892 7,899 -10,340 -8,953 -8.55%
NP 23,748 232,854 210,599 203,608 203,786 16,673 68,195 -50.47%
-
NP to SH 23,362 225,406 209,489 200,442 207,940 16,251 40,844 -31.07%
-
Tax Rate 24.79% -3.72% 0.48% -1.95% -4.03% 38.28% 11.60% -
Total Cost 18,114 -166,673 -143,710 -137,368 -140,228 126,014 186,412 -78.83%
-
Net Worth 1,686,321 1,693,711 1,701,864 1,715,440 2,001,999 1,858,999 1,858,999 -6.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 35,455 35,455 35,455 - - - - -
Div Payout % 151.77% 15.73% 16.92% - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,686,321 1,693,711 1,701,864 1,715,440 2,001,999 1,858,999 1,858,999 -6.28%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 56.73% 351.84% 314.85% 307.38% 320.63% 11.69% 26.78% -
ROE 1.39% 13.31% 12.31% 11.68% 10.39% 0.87% 2.20% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.96 9.38 9.43 9.27 8.89 19.96 35.61 -69.59%
EPS 3.32 31.94 29.54 28.04 29.08 2.27 5.71 -30.31%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.40 2.40 2.40 2.80 2.60 2.60 -5.19%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.85 9.26 9.36 9.26 8.89 19.96 35.61 -69.97%
EPS 3.27 31.53 29.30 28.03 29.08 2.27 5.71 -31.01%
DPS 4.96 4.96 4.96 0.00 0.00 0.00 0.00 -
NAPS 2.3585 2.3688 2.3802 2.3992 2.80 2.60 2.60 -6.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.05 1.03 0.995 0.95 1.40 1.43 1.32 -
P/RPS 17.62 10.98 10.55 10.25 15.75 7.17 3.71 182.27%
P/EPS 31.58 3.22 3.37 3.39 4.81 62.92 23.11 23.11%
EY 3.17 31.01 29.69 29.52 20.77 1.59 4.33 -18.75%
DY 4.76 4.85 5.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.41 0.40 0.50 0.55 0.51 -9.36%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 17/08/23 18/05/23 28/02/23 23/11/22 17/08/22 20/05/22 -
Price 1.05 1.01 1.00 0.99 0.90 1.48 1.57 -
P/RPS 17.62 10.77 10.60 10.68 10.12 7.42 4.41 151.58%
P/EPS 31.58 3.16 3.38 3.53 3.09 65.12 27.48 9.70%
EY 3.17 31.62 29.54 28.33 32.31 1.54 3.64 -8.79%
DY 4.76 4.95 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.42 0.41 0.32 0.57 0.60 -18.66%

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