Highlights

[MPHBCAP] QoQ Quarter Result on 2019-12-31 [#4]

Stock [MPHBCAP]: MPHB CAPITAL BHD
Announcement Date 21-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -73.97%    YoY -     17.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 129,969 94,024 103,078 109,798 100,249 109,531 103,643 16.24%
  QoQ % 38.23% -8.78% -6.12% 9.53% -8.47% 5.68% -
  Horiz. % 125.40% 90.72% 99.45% 105.94% 96.73% 105.68% 100.00%
PBT 27,429 46,320 -34,527 11,398 21,124 35,320 23,392 11.17%
  QoQ % -40.78% 234.16% -402.92% -46.04% -40.19% 50.99% -
  Horiz. % 117.26% 198.02% -147.60% 48.73% 90.30% 150.99% 100.00%
Tax -1,099 -2 -2,480 1,712 -6,490 -7,943 -4,879 -62.88%
  QoQ % -54,850.00% 99.92% -244.86% 126.38% 18.29% -62.80% -
  Horiz. % 22.53% 0.04% 50.83% -35.09% 133.02% 162.80% 100.00%
NP 26,330 46,318 -37,007 13,110 14,634 27,377 18,513 26.39%
  QoQ % -43.15% 225.16% -382.28% -10.41% -46.55% 47.88% -
  Horiz. % 142.22% 250.19% -199.90% 70.82% 79.05% 147.88% 100.00%
NP to SH 13,690 25,745 -29,760 1,274 4,894 15,661 12,086 8.64%
  QoQ % -46.82% 186.51% -2,435.95% -73.97% -68.75% 29.58% -
  Horiz. % 113.27% 213.02% -246.24% 10.54% 40.49% 129.58% 100.00%
Tax Rate 4.01 % 0.00 % - % -15.02 % 30.72 % 22.49 % 20.86 % -66.59%
  QoQ % 0.00% 0.00% 0.00% -148.89% 36.59% 7.81% -
  Horiz. % 19.22% 0.00% 0.00% -72.00% 147.27% 107.81% 100.00%
Total Cost 103,639 47,706 140,085 96,688 85,615 82,154 85,130 13.97%
  QoQ % 117.25% -65.94% 44.88% 12.93% 4.21% -3.50% -
  Horiz. % 121.74% 56.04% 164.55% 113.58% 100.57% 96.50% 100.00%
Net Worth 1,430,000 1,358,499 1,358,499 1,358,499 1,358,499 1,358,499 1,365,649 3.11%
  QoQ % 5.26% 0.00% 0.00% 0.00% 0.00% -0.52% -
  Horiz. % 104.71% 99.48% 99.48% 99.48% 99.48% 99.48% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,430,000 1,358,499 1,358,499 1,358,499 1,358,499 1,358,499 1,365,649 3.11%
  QoQ % 5.26% 0.00% 0.00% 0.00% 0.00% -0.52% -
  Horiz. % 104.71% 99.48% 99.48% 99.48% 99.48% 99.48% 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 20.26 % 49.26 % -35.90 % 11.94 % 14.60 % 24.99 % 17.86 % 8.74%
  QoQ % -58.87% 237.21% -400.67% -18.22% -41.58% 39.92% -
  Horiz. % 113.44% 275.81% -201.01% 66.85% 81.75% 139.92% 100.00%
ROE 0.96 % 1.90 % -2.19 % 0.09 % 0.36 % 1.15 % 0.88 % 5.96%
  QoQ % -49.47% 186.76% -2,533.33% -75.00% -68.70% 30.68% -
  Horiz. % 109.09% 215.91% -248.86% 10.23% 40.91% 130.68% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.18 13.15 14.42 15.36 14.02 15.32 14.50 16.23%
  QoQ % 38.25% -8.81% -6.12% 9.56% -8.49% 5.66% -
  Horiz. % 125.38% 90.69% 99.45% 105.93% 96.69% 105.66% 100.00%
EPS 1.90 3.60 -4.20 0.20 0.70 2.20 1.69 8.10%
  QoQ % -47.22% 185.71% -2,200.00% -71.43% -68.18% 30.18% -
  Horiz. % 112.43% 213.02% -248.52% 11.83% 41.42% 130.18% 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 2.0000 1.9000 1.9000 1.9000 1.9000 1.9000 1.9100 3.11%
  QoQ % 5.26% 0.00% 0.00% 0.00% 0.00% -0.52% -
  Horiz. % 104.71% 99.48% 99.48% 99.48% 99.48% 99.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.18 13.15 14.42 15.36 14.02 15.32 14.50 16.23%
  QoQ % 38.25% -8.81% -6.12% 9.56% -8.49% 5.66% -
  Horiz. % 125.38% 90.69% 99.45% 105.93% 96.69% 105.66% 100.00%
EPS 1.90 3.60 -4.20 0.20 0.70 2.20 1.69 8.10%
  QoQ % -47.22% 185.71% -2,200.00% -71.43% -68.18% 30.18% -
  Horiz. % 112.43% 213.02% -248.52% 11.83% 41.42% 130.18% 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 2.0000 1.9000 1.9000 1.9000 1.9000 1.9000 1.9100 3.11%
  QoQ % 5.26% 0.00% 0.00% 0.00% 0.00% -0.52% -
  Horiz. % 104.71% 99.48% 99.48% 99.48% 99.48% 99.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.8750 0.7600 0.5900 1.0500 1.0800 1.0200 1.0600 -
P/RPS 4.81 5.78 4.09 6.84 7.70 6.66 7.31 -24.29%
  QoQ % -16.78% 41.32% -40.20% -11.17% 15.62% -8.89% -
  Horiz. % 65.80% 79.07% 55.95% 93.57% 105.34% 91.11% 100.00%
P/EPS 45.70 21.11 -14.18 589.29 157.79 46.57 62.71 -18.97%
  QoQ % 116.49% 248.87% -102.41% 273.46% 238.82% -25.74% -
  Horiz. % 72.88% 33.66% -22.61% 939.71% 251.62% 74.26% 100.00%
EY 2.19 4.74 -7.05 0.17 0.63 2.15 1.59 23.72%
  QoQ % -53.80% 167.23% -4,247.06% -73.02% -70.70% 35.22% -
  Horiz. % 137.74% 298.11% -443.40% 10.69% 39.62% 135.22% 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 0.44 0.40 0.31 0.55 0.57 0.54 0.55 -13.79%
  QoQ % 10.00% 29.03% -43.64% -3.51% 5.56% -1.82% -
  Horiz. % 80.00% 72.73% 56.36% 100.00% 103.64% 98.18% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 22/05/20 21/02/20 19/11/19 21/08/19 28/05/19 -
Price 0.9300 0.8650 0.7950 1.0300 1.0900 1.1300 1.0100 -
P/RPS 5.12 6.58 5.51 6.71 7.77 7.38 6.97 -18.54%
  QoQ % -22.19% 19.42% -17.88% -13.64% 5.28% 5.88% -
  Horiz. % 73.46% 94.40% 79.05% 96.27% 111.48% 105.88% 100.00%
P/EPS 48.57 24.02 -19.10 578.06 159.25 51.59 59.75 -12.87%
  QoQ % 102.21% 225.76% -103.30% 262.99% 208.68% -13.66% -
  Horiz. % 81.29% 40.20% -31.97% 967.46% 266.53% 86.34% 100.00%
EY 2.06 4.16 -5.24 0.17 0.63 1.94 1.67 14.97%
  QoQ % -50.48% 179.39% -3,182.35% -73.02% -67.53% 16.17% -
  Horiz. % 123.35% 249.10% -313.77% 10.18% 37.72% 116.17% 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 0.46 0.42 0.54 0.57 0.59 0.53 -7.68%
  QoQ % 2.17% 9.52% -22.22% -5.26% -3.39% 11.32% -
  Horiz. % 88.68% 86.79% 79.25% 101.89% 107.55% 111.32% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS