Highlights

[MPHBCAP] QoQ Annualized Quarter Result on 2020-06-30 [#2]

Stock [MPHBCAP]: MPHB CAPITAL BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     93.25%    YoY -     -114.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 476,576 443,252 436,094 394,204 412,312 423,221 417,897 9.15%
  QoQ % 7.52% 1.64% 10.63% -4.39% -2.58% 1.27% -
  Horiz. % 114.04% 106.07% 104.35% 94.33% 98.66% 101.27% 100.00%
PBT -160,052 58,031 52,296 23,586 -138,108 91,234 106,448 -
  QoQ % -375.80% 10.97% 121.72% 117.08% -251.38% -14.29% -
  Horiz. % -150.36% 54.52% 49.13% 22.16% -129.74% 85.71% 100.00%
Tax 22,768 -4,713 -4,774 -4,964 -9,920 -17,600 -25,749 -
  QoQ % 583.09% 1.29% 3.81% 49.96% 43.64% 31.65% -
  Horiz. % -88.42% 18.30% 18.54% 19.28% 38.53% 68.35% 100.00%
NP -137,284 53,318 47,521 18,622 -148,028 73,634 80,698 -
  QoQ % -357.48% 12.20% 155.19% 112.58% -301.03% -8.75% -
  Horiz. % -170.12% 66.07% 58.89% 23.08% -183.43% 91.25% 100.00%
NP to SH -83,712 12,607 12,900 -8,030 -119,040 33,915 43,521 -
  QoQ % -764.01% -2.27% 260.65% 93.25% -451.00% -22.07% -
  Horiz. % -192.35% 28.97% 29.64% -18.45% -273.52% 77.93% 100.00%
Tax Rate - % 8.12 % 9.13 % 21.05 % - % 19.29 % 24.19 % -
  QoQ % 0.00% -11.06% -56.63% 0.00% 0.00% -20.26% -
  Horiz. % 0.00% 33.57% 37.74% 87.02% 0.00% 79.74% 100.00%
Total Cost 613,860 389,934 388,573 375,582 560,340 349,587 337,198 49.04%
  QoQ % 57.43% 0.35% 3.46% -32.97% 60.29% 3.67% -
  Horiz. % 182.05% 115.64% 115.24% 111.38% 166.18% 103.67% 100.00%
Net Worth 1,858,999 1,858,999 1,430,000 1,358,499 1,358,499 1,358,499 1,358,499 23.23%
  QoQ % 0.00% 30.00% 5.26% 0.00% 0.00% 0.00% -
  Horiz. % 136.84% 136.84% 105.26% 100.00% 100.00% 100.00% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,858,999 1,858,999 1,430,000 1,358,499 1,358,499 1,358,499 1,358,499 23.23%
  QoQ % 0.00% 30.00% 5.26% 0.00% 0.00% 0.00% -
  Horiz. % 136.84% 136.84% 105.26% 100.00% 100.00% 100.00% 100.00%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -28.81 % 12.03 % 10.90 % 4.72 % -35.90 % 17.40 % 19.31 % -
  QoQ % -339.48% 10.37% 130.93% 113.15% -306.32% -9.89% -
  Horiz. % -149.20% 62.30% 56.45% 24.44% -185.91% 90.11% 100.00%
ROE -4.50 % 0.68 % 0.90 % -0.59 % -8.76 % 2.50 % 3.20 % -
  QoQ % -761.76% -24.44% 252.54% 93.26% -450.40% -21.88% -
  Horiz. % -140.62% 21.25% 28.12% -18.44% -273.75% 78.12% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 66.65 61.99 60.99 55.13 57.67 59.19 58.45 9.14%
  QoQ % 7.52% 1.64% 10.63% -4.40% -2.57% 1.27% -
  Horiz. % 114.03% 106.06% 104.35% 94.32% 98.67% 101.27% 100.00%
EPS -11.60 1.80 1.87 -1.20 -16.80 4.70 6.13 -
  QoQ % -744.44% -3.74% 255.83% 92.86% -457.45% -23.33% -
  Horiz. % -189.23% 29.36% 30.51% -19.58% -274.06% 76.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.6000 2.6000 2.0000 1.9000 1.9000 1.9000 1.9000 23.23%
  QoQ % 0.00% 30.00% 5.26% 0.00% 0.00% 0.00% -
  Horiz. % 136.84% 136.84% 105.26% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 715,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 66.65 61.99 60.99 55.13 57.67 59.19 58.45 9.14%
  QoQ % 7.52% 1.64% 10.63% -4.40% -2.57% 1.27% -
  Horiz. % 114.03% 106.06% 104.35% 94.32% 98.67% 101.27% 100.00%
EPS -11.60 1.80 1.87 -1.20 -16.80 4.70 6.13 -
  QoQ % -744.44% -3.74% 255.83% 92.86% -457.45% -23.33% -
  Horiz. % -189.23% 29.36% 30.51% -19.58% -274.06% 76.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.6000 2.6000 2.0000 1.9000 1.9000 1.9000 1.9000 23.23%
  QoQ % 0.00% 30.00% 5.26% 0.00% 0.00% 0.00% -
  Horiz. % 136.84% 136.84% 105.26% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.3500 1.0900 0.8750 0.7600 0.5900 1.0500 1.0800 -
P/RPS 2.03 1.76 1.43 1.38 1.02 1.77 1.85 6.38%
  QoQ % 15.34% 23.08% 3.62% 35.29% -42.37% -4.32% -
  Horiz. % 109.73% 95.14% 77.30% 74.59% 55.14% 95.68% 100.00%
P/EPS -11.53 61.82 48.50 -67.67 -3.54 22.14 17.74 -
  QoQ % -118.65% 27.46% 171.67% -1,811.58% -115.99% 24.80% -
  Horiz. % -64.99% 348.48% 273.39% -381.45% -19.95% 124.80% 100.00%
EY -8.67 1.62 2.06 -1.48 -28.22 4.52 5.64 -
  QoQ % -635.19% -21.36% 239.19% 94.76% -724.34% -19.86% -
  Horiz. % -153.72% 28.72% 36.52% -26.24% -500.35% 80.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.42 0.44 0.40 0.31 0.55 0.57 -5.93%
  QoQ % 23.81% -4.55% 10.00% 29.03% -43.64% -3.51% -
  Horiz. % 91.23% 73.68% 77.19% 70.18% 54.39% 96.49% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 18/05/21 25/02/21 25/11/20 26/08/20 22/05/20 21/02/20 19/11/19 -
Price 1.2300 1.0200 0.9300 0.8650 0.7950 1.0300 1.0900 -
P/RPS 1.85 1.65 1.52 1.57 1.38 1.74 1.86 -0.36%
  QoQ % 12.12% 8.55% -3.18% 13.77% -20.69% -6.45% -
  Horiz. % 99.46% 88.71% 81.72% 84.41% 74.19% 93.55% 100.00%
P/EPS -10.51 57.85 51.55 -77.02 -4.78 21.71 17.91 -
  QoQ % -118.17% 12.22% 166.93% -1,511.30% -122.02% 21.22% -
  Horiz. % -58.68% 323.00% 287.83% -430.04% -26.69% 121.22% 100.00%
EY -9.52 1.73 1.94 -1.30 -20.94 4.61 5.58 -
  QoQ % -650.29% -10.82% 249.23% 93.79% -554.23% -17.38% -
  Horiz. % -170.61% 31.00% 34.77% -23.30% -375.27% 82.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.39 0.47 0.46 0.42 0.54 0.57 -12.06%
  QoQ % 20.51% -17.02% 2.17% 9.52% -22.22% -5.26% -
  Horiz. % 82.46% 68.42% 82.46% 80.70% 73.68% 94.74% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS