[MPHBCAP] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 116.88%
YoY- 36.83%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 443,252 423,221 462,854 482,272 456,488 380,776 370,078 3.04%
PBT 58,031 91,234 40,000 107,980 107,212 106,184 277,486 -22.93%
Tax -4,713 -17,600 -12,294 -13,638 -19,832 -20,677 -33,833 -27.97%
NP 53,318 73,634 27,706 94,342 87,380 85,507 243,653 -22.35%
-
NP to SH 12,607 33,915 12,441 75,495 55,174 63,365 245,420 -39.00%
-
Tax Rate 8.12% 19.29% 30.73% 12.63% 18.50% 19.47% 12.19% -
Total Cost 389,934 349,587 435,148 387,930 369,108 295,269 126,425 20.62%
-
Net Worth 1,858,999 1,358,499 1,358,499 1,680,249 1,644,499 1,580,150 1,315,600 5.92%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,858,999 1,358,499 1,358,499 1,680,249 1,644,499 1,580,150 1,315,600 5.92%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 12.03% 17.40% 5.99% 19.56% 19.14% 22.46% 65.84% -
ROE 0.68% 2.50% 0.92% 4.49% 3.36% 4.01% 18.65% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 61.99 59.19 64.73 67.45 63.84 53.26 51.76 3.04%
EPS 1.80 4.70 1.74 10.56 7.72 8.86 34.32 -38.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 1.90 1.90 2.35 2.30 2.21 1.84 5.92%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 61.99 59.19 64.73 67.45 63.84 53.26 51.76 3.04%
EPS 1.80 4.70 1.74 10.56 7.72 8.86 34.32 -38.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 1.90 1.90 2.35 2.30 2.21 1.84 5.92%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.09 1.05 1.10 1.22 1.25 1.59 2.04 -
P/RPS 1.76 1.77 1.70 1.81 1.96 2.99 3.94 -12.55%
P/EPS 61.82 22.14 63.22 11.55 16.20 17.94 5.94 47.70%
EY 1.62 4.52 1.58 8.65 6.17 5.57 16.83 -32.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 0.58 0.52 0.54 0.72 1.11 -14.94%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 21/02/20 26/02/19 27/02/18 24/02/17 22/02/16 12/02/15 -
Price 1.02 1.03 1.14 1.57 1.41 1.52 2.10 -
P/RPS 1.65 1.74 1.76 2.33 2.21 2.85 4.06 -13.92%
P/EPS 57.85 21.71 65.52 14.87 18.27 17.15 6.12 45.35%
EY 1.73 4.61 1.53 6.73 5.47 5.83 16.34 -31.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.60 0.67 0.61 0.69 1.14 -16.35%

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