[MPHBCAP] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 17.05%
YoY- 15.15%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 482,272 488,905 477,844 471,641 456,488 411,059 401,831 12.89%
PBT 107,980 112,560 103,878 123,659 107,212 103,300 101,024 4.52%
Tax -13,638 -17,785 -15,584 -24,372 -19,832 -17,764 -19,133 -20.15%
NP 94,342 94,775 88,294 99,287 87,380 85,536 81,891 9.86%
-
NP to SH 75,495 65,624 59,117 64,581 55,174 53,689 51,462 29.01%
-
Tax Rate 12.63% 15.80% 15.00% 19.71% 18.50% 17.20% 18.94% -
Total Cost 387,930 394,130 389,550 372,354 369,108 325,523 319,940 13.66%
-
Net Worth 1,680,249 1,680,249 1,665,949 1,658,799 1,644,499 1,608,750 1,594,450 3.54%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,680,249 1,680,249 1,665,949 1,658,799 1,644,499 1,608,750 1,594,450 3.54%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.56% 19.39% 18.48% 21.05% 19.14% 20.81% 20.38% -
ROE 4.49% 3.91% 3.55% 3.89% 3.36% 3.34% 3.23% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.45 68.38 66.83 65.96 63.84 57.49 56.20 12.89%
EPS 10.56 9.18 8.27 9.03 7.72 7.51 7.20 28.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.35 2.33 2.32 2.30 2.25 2.23 3.54%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.45 68.38 66.83 65.96 63.84 57.49 56.20 12.89%
EPS 10.56 9.18 8.27 9.03 7.72 7.51 7.20 28.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.35 2.33 2.32 2.30 2.25 2.23 3.54%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.22 1.36 1.63 1.57 1.25 1.34 1.33 -
P/RPS 1.81 1.99 2.44 2.38 1.96 2.33 2.37 -16.40%
P/EPS 11.55 14.82 19.71 17.38 16.20 17.85 18.48 -26.83%
EY 8.65 6.75 5.07 5.75 6.17 5.60 5.41 36.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.70 0.68 0.54 0.60 0.60 -9.07%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 22/08/17 25/05/17 24/02/17 29/11/16 24/08/16 -
Price 1.57 1.28 1.50 1.63 1.41 1.21 1.38 -
P/RPS 2.33 1.87 2.24 2.47 2.21 2.10 2.46 -3.54%
P/EPS 14.87 13.95 18.14 18.05 18.27 16.11 19.17 -15.53%
EY 6.73 7.17 5.51 5.54 5.47 6.21 5.22 18.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.64 0.70 0.61 0.54 0.62 5.29%

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