[MPHBCAP] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -28.18%
YoY- -92.05%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 37,341 69,845 471,605 436,094 417,897 461,316 474,725 -34.53%
PBT 26,925 251,112 41,756 52,296 106,448 41,505 86,638 -17.69%
Tax -6,084 9,542 -10,109 -4,774 -25,749 -11,730 -15,513 -14.43%
NP 20,841 260,654 31,646 47,521 80,698 29,774 71,125 -18.49%
-
NP to SH 20,385 256,492 6,212 12,900 43,521 15,141 46,412 -12.80%
-
Tax Rate 22.60% -3.80% 24.21% 9.13% 24.19% 28.26% 17.91% -
Total Cost 16,500 -190,809 439,958 388,573 337,198 431,541 403,600 -41.29%
-
Net Worth 1,686,321 2,001,999 1,858,999 1,430,000 1,358,499 1,358,499 1,680,249 0.06%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 46,842 476 - - - - - -
Div Payout % 229.78% 0.19% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,686,321 2,001,999 1,858,999 1,430,000 1,358,499 1,358,499 1,680,249 0.06%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 55.81% 373.19% 6.71% 10.90% 19.31% 6.45% 14.98% -
ROE 1.21% 12.81% 0.33% 0.90% 3.20% 1.11% 2.76% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.31 9.77 65.96 60.99 58.45 64.52 66.40 -34.34%
EPS 2.93 35.87 0.93 1.87 6.13 2.12 6.49 -12.40%
DPS 6.67 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.80 2.60 2.00 1.90 1.90 2.35 0.35%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.22 9.77 65.96 60.99 58.45 64.52 66.40 -34.53%
EPS 2.85 35.87 0.93 1.87 6.13 2.12 6.49 -12.81%
DPS 6.55 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3585 2.80 2.60 2.00 1.90 1.90 2.35 0.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.05 1.40 1.37 0.875 1.08 1.24 1.36 -
P/RPS 19.76 14.33 2.08 1.43 1.85 1.92 2.05 45.85%
P/EPS 36.19 3.90 157.69 48.50 17.74 58.55 20.95 9.53%
EY 2.76 25.62 0.63 2.06 5.64 1.71 4.77 -8.71%
DY 6.35 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.53 0.44 0.57 0.65 0.58 -4.49%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 23/11/22 25/11/21 25/11/20 19/11/19 22/11/18 28/11/17 -
Price 1.05 0.90 1.31 0.93 1.09 1.17 1.28 -
P/RPS 19.76 9.21 1.99 1.52 1.86 1.81 1.93 47.33%
P/EPS 36.19 2.51 150.78 51.55 17.91 55.25 19.72 10.64%
EY 2.76 39.86 0.66 1.94 5.58 1.81 5.07 -9.63%
DY 6.35 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.32 0.50 0.47 0.57 0.62 0.54 -3.35%

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