[MPHBCAP] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[MPHBCAP] MPHB Capital Berhad
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 101.9%
YoY- 90.51%
Quarter Report
Latest QR
Upcoming QR
MPHBCAP's Result
MPHBCAP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 66,889 254,607 459,318 422,656 455,361 476,873 471,641 -27.77%
PBT 211,608 77,148 52,545 33,315 66,723 71,315 123,659 9.36%
Tax -1,009 -8,953 3,459 -15,201 -15,702 -7,072 -24,372 -41.16%
NP 210,599 68,195 56,004 18,114 51,021 64,243 99,287 13.34%
-
NP to SH 209,489 40,844 21,439 -7,931 27,805 55,273 64,581 21.65%
-
Tax Rate 0.48% 11.60% -6.58% 45.63% 23.53% 9.92% 19.71% -
Total Cost -143,710 186,412 403,314 404,542 404,340 412,630 372,354 -
-
Net Worth 1,701,864 1,858,999 1,858,999 1,358,499 1,365,649 1,344,199 1,658,799 0.42%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 35,455 - - - - - - -
Div Payout % 16.92% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,701,864 1,858,999 1,858,999 1,358,499 1,365,649 1,344,199 1,658,799 0.42%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 314.85% 26.78% 12.19% 4.29% 11.20% 13.47% 21.05% -
ROE 12.31% 2.20% 1.15% -0.58% 2.04% 4.11% 3.89% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 9.43 35.61 64.24 59.11 63.69 66.70 65.96 -27.67%
EPS 29.54 5.71 3.00 -1.11 3.89 7.73 9.03 21.82%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.60 2.60 1.90 1.91 1.88 2.32 0.56%
Adjusted Per Share Value based on latest NOSH - 715,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 9.36 35.61 64.24 59.11 63.69 66.70 65.96 -27.76%
EPS 29.30 5.71 3.00 -1.11 3.89 7.73 9.03 21.66%
DPS 4.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3802 2.60 2.60 1.90 1.91 1.88 2.32 0.42%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.995 1.32 1.35 0.59 1.06 1.29 1.57 -
P/RPS 10.55 3.71 2.10 1.00 1.66 1.93 2.38 28.15%
P/EPS 3.37 23.11 45.02 -53.19 27.26 16.69 17.38 -23.91%
EY 29.69 4.33 2.22 -1.88 3.67 5.99 5.75 31.45%
DY 5.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.52 0.31 0.55 0.69 0.68 -8.08%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 20/05/22 18/05/21 22/05/20 28/05/19 23/05/18 25/05/17 -
Price 1.00 1.57 1.23 0.795 1.01 1.28 1.63 -
P/RPS 10.60 4.41 1.91 1.34 1.59 1.92 2.47 27.46%
P/EPS 3.38 27.48 41.02 -71.67 25.97 16.56 18.05 -24.35%
EY 29.54 3.64 2.44 -1.40 3.85 6.04 5.54 32.15%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.60 0.47 0.42 0.53 0.68 0.70 -8.15%

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