[MPHBCAP] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 168.58%
YoY- -51.84%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 30,226 28,006 52,384 353,704 327,071 313,423 345,987 -33.36%
PBT 19,316 20,194 188,334 31,317 39,222 79,836 31,129 -7.63%
Tax -9,311 -4,563 7,157 -7,582 -3,581 -19,312 -8,798 0.94%
NP 10,005 15,631 195,491 23,735 35,641 60,524 22,331 -12.51%
-
NP to SH 9,583 15,289 192,369 4,659 9,675 32,641 11,356 -2.78%
-
Tax Rate 48.20% 22.60% -3.80% 24.21% 9.13% 24.19% 28.26% -
Total Cost 20,221 12,375 -143,107 329,969 291,430 252,899 323,656 -36.98%
-
Net Worth 1,684,929 1,686,321 2,001,999 1,858,999 1,430,000 1,358,499 1,358,499 3.65%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 21,061 35,131 357 - - - - -
Div Payout % 219.78% 229.78% 0.19% - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,684,929 1,686,321 2,001,999 1,858,999 1,430,000 1,358,499 1,358,499 3.65%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 33.10% 55.81% 373.19% 6.71% 10.90% 19.31% 6.45% -
ROE 0.57% 0.91% 9.61% 0.25% 0.68% 2.40% 0.84% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 4.31 3.99 7.33 49.47 45.74 43.84 48.39 -33.14%
EPS 1.40 2.20 26.90 0.70 1.40 4.60 1.59 -2.09%
DPS 3.00 5.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.40 2.80 2.60 2.00 1.90 1.90 3.96%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 4.23 3.92 7.33 49.47 45.74 43.84 48.39 -33.35%
EPS 1.34 2.14 26.90 0.70 1.40 4.60 1.59 -2.80%
DPS 2.95 4.91 0.05 0.00 0.00 0.00 0.00 -
NAPS 2.3565 2.3585 2.80 2.60 2.00 1.90 1.90 3.65%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.68 1.05 1.40 1.37 0.875 1.08 1.24 -
P/RPS 39.02 26.34 19.11 2.77 1.91 2.46 2.56 57.39%
P/EPS 123.08 48.25 5.20 210.25 64.66 23.66 78.07 7.87%
EY 0.81 2.07 19.22 0.48 1.55 4.23 1.28 -7.33%
DY 1.79 4.76 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.44 0.50 0.53 0.44 0.57 0.65 1.24%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 19/11/24 22/11/23 23/11/22 25/11/21 25/11/20 19/11/19 22/11/18 -
Price 1.62 1.05 0.90 1.31 0.93 1.09 1.17 -
P/RPS 37.63 26.34 12.28 2.65 2.03 2.49 2.42 57.92%
P/EPS 118.68 48.25 3.35 201.04 68.73 23.88 73.67 8.26%
EY 0.84 2.07 29.89 0.50 1.45 4.19 1.36 -7.70%
DY 1.85 4.76 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.44 0.32 0.50 0.47 0.57 0.62 1.29%

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