[MPHBCAP] YoY TTM 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- -89.64%
YoY- -88.77%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 41,862 63,558 469,885 436,869 430,290 472,215 488,905 -33.59%
PBT 31,576 195,887 50,126 50,620 88,707 74,130 112,560 -19.08%
Tax -7,828 7,899 -8,714 -1,869 -22,808 -10,801 -17,785 -12.77%
NP 23,748 203,786 41,412 48,751 65,899 63,329 94,775 -20.59%
-
NP to SH 23,362 207,940 7,591 10,949 33,726 52,042 65,624 -15.80%
-
Tax Rate 24.79% -4.03% 17.38% 3.69% 25.71% 14.57% 15.80% -
Total Cost 18,114 -140,228 428,473 388,118 364,391 408,886 394,130 -40.13%
-
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 35,455 - - - - - - -
Div Payout % 151.77% - - - - - - -
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 56.73% 320.63% 8.81% 11.16% 15.32% 13.41% 19.39% -
ROE 1.39% 10.39% 0.41% 0.77% 2.48% 3.83% 3.91% -
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 5.96 8.89 65.72 61.10 60.18 66.04 68.38 -33.40%
EPS 3.32 29.08 1.06 1.53 4.72 7.28 9.18 -15.58%
DPS 5.00 0.00 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 5.85 8.89 65.72 61.10 60.18 66.04 68.38 -33.60%
EPS 3.27 29.08 1.06 1.53 4.72 7.28 9.18 -15.79%
DPS 4.96 0.00 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 17.62 15.75 2.08 1.43 1.79 1.88 1.99 43.80%
P/EPS 31.58 4.81 129.04 57.14 22.90 17.04 14.82 13.43%
EY 3.17 20.77 0.77 1.75 4.37 5.87 6.75 -11.83%
DY 4.76 0.00 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 17.62 10.12 1.99 1.52 1.81 1.77 1.87 45.30%
P/EPS 31.58 3.09 123.39 60.73 23.11 16.07 13.95 14.58%
EY 3.17 32.31 0.81 1.65 4.33 6.22 7.17 -12.71%
DY 4.76 0.00 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