[MPHBCAP] QoQ Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 116,867 118,430 116,421 111,136 126,228 121,736 117,773 -0.51% QoQ % -1.32% 1.73% 4.76% -11.96% 3.69% 3.36% - Horiz. % 99.23% 100.56% 98.85% 94.36% 107.18% 103.36% 100.00%
PBT 8,871 24,564 9,896 -3,331 43,001 30,871 774 406.09% QoQ % -63.89% 148.22% 397.09% -107.75% 39.29% 3,888.50% - Horiz. % 1,146.12% 3,173.64% 1,278.55% -430.36% 5,555.68% 3,988.50% 100.00%
Tax -3,496 -6,487 -840 -1,471 -2,003 -6,731 3,133 - QoQ % 46.11% -672.26% 42.90% 26.56% 70.24% -314.84% - Horiz. % -111.59% -207.05% -26.81% -46.95% -63.93% -214.84% 100.00%
NP 5,375 18,077 9,056 -4,802 40,998 24,140 3,907 23.62% QoQ % -70.27% 99.61% 288.59% -111.71% 69.83% 517.87% - Horiz. % 137.57% 462.68% 231.79% -122.91% 1,049.35% 617.87% 100.00%
NP to SH 1,085 6,607 8,027 -3,278 40,686 16,306 1,559 -21.41% QoQ % -83.58% -17.69% 344.87% -108.06% 149.52% 945.93% - Horiz. % 69.60% 423.80% 514.88% -210.26% 2,609.75% 1,045.93% 100.00%
Tax Rate 39.41 % 26.41 % 8.49 % - % 4.66 % 21.80 % -404.78 % - QoQ % 49.22% 211.07% 0.00% 0.00% -78.62% 105.39% - Horiz. % -9.74% -6.52% -2.10% 0.00% -1.15% -5.39% 100.00%
Total Cost 111,492 100,353 107,365 115,938 85,230 97,596 113,866 -1.39% QoQ % 11.10% -6.53% -7.39% 36.03% -12.67% -14.29% - Horiz. % 97.92% 88.13% 94.29% 101.82% 74.85% 85.71% 100.00%
Net Worth 1,358,499 1,358,499 1,351,349 1,344,199 1,680,249 1,680,249 1,665,949 -12.68% QoQ % 0.00% 0.53% 0.53% -20.00% 0.00% 0.86% - Horiz. % 81.55% 81.55% 81.12% 80.69% 100.86% 100.86% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,358,499 1,358,499 1,351,349 1,344,199 1,680,249 1,680,249 1,665,949 -12.68% QoQ % 0.00% 0.53% 0.53% -20.00% 0.00% 0.86% - Horiz. % 81.55% 81.55% 81.12% 80.69% 100.86% 100.86% 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.60 % 15.26 % 7.78 % -4.32 % 32.48 % 19.83 % 3.32 % 24.21% QoQ % -69.86% 96.14% 280.09% -113.30% 63.79% 497.29% - Horiz. % 138.55% 459.64% 234.34% -130.12% 978.31% 597.29% 100.00%
ROE 0.08 % 0.49 % 0.59 % -0.24 % 2.42 % 0.97 % 0.09 % -7.53% QoQ % -83.67% -16.95% 345.83% -109.92% 149.48% 977.78% - Horiz. % 88.89% 544.44% 655.56% -266.67% 2,688.89% 1,077.78% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.35 16.56 16.28 15.54 17.65 17.03 16.47 -0.48% QoQ % -1.27% 1.72% 4.76% -11.95% 3.64% 3.40% - Horiz. % 99.27% 100.55% 98.85% 94.35% 107.16% 103.40% 100.00%
EPS 0.15 0.92 1.12 -0.46 5.69 2.28 0.22 -22.48% QoQ % -83.70% -17.86% 343.48% -108.08% 149.56% 936.36% - Horiz. % 68.18% 418.18% 509.09% -209.09% 2,586.36% 1,036.36% 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 1.9000 1.9000 1.8900 1.8800 2.3500 2.3500 2.3300 -12.68% QoQ % 0.00% 0.53% 0.53% -20.00% 0.00% 0.86% - Horiz. % 81.55% 81.55% 81.12% 80.69% 100.86% 100.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 715,000 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.35 16.56 16.28 15.54 17.65 17.03 16.47 -0.48% QoQ % -1.27% 1.72% 4.76% -11.95% 3.64% 3.40% - Horiz. % 99.27% 100.55% 98.85% 94.35% 107.16% 103.40% 100.00%
EPS 0.15 0.92 1.12 -0.46 5.69 2.28 0.22 -22.48% QoQ % -83.70% -17.86% 343.48% -108.08% 149.56% 936.36% - Horiz. % 68.18% 418.18% 509.09% -209.09% 2,586.36% 1,036.36% 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 1.9000 1.9000 1.8900 1.8800 2.3500 2.3500 2.3300 -12.68% QoQ % 0.00% 0.53% 0.53% -20.00% 0.00% 0.86% - Horiz. % 81.55% 81.55% 81.12% 80.69% 100.86% 100.86% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.1000 1.2400 1.2800 1.2900 1.2200 1.3600 1.6300 -
P/RPS 6.73 7.49 7.86 8.30 6.91 7.99 9.90 -22.63% QoQ % -10.15% -4.71% -5.30% 20.12% -13.52% -19.29% - Horiz. % 67.98% 75.66% 79.39% 83.84% 69.80% 80.71% 100.00%
P/EPS 724.88 134.19 114.02 -281.38 21.44 59.63 747.56 -2.03% QoQ % 440.19% 17.69% 140.52% -1,412.41% -64.04% -92.02% - Horiz. % 96.97% 17.95% 15.25% -37.64% 2.87% 7.98% 100.00%
EY 0.14 0.75 0.88 -0.36 4.66 1.68 0.13 5.05% QoQ % -81.33% -14.77% 344.44% -107.73% 177.38% 1,192.31% - Horiz. % 107.69% 576.92% 676.92% -276.92% 3,584.62% 1,292.31% 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 0.58 0.65 0.68 0.69 0.52 0.58 0.70 -11.75% QoQ % -10.77% -4.41% -1.45% 32.69% -10.34% -17.14% - Horiz. % 82.86% 92.86% 97.14% 98.57% 74.29% 82.86% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 23/08/18 - 27/02/18 28/11/17 22/08/17 -
Price 1.1400 1.1700 1.2700 1.2800 1.5700 1.2800 1.5000 -
P/RPS 6.97 7.06 7.80 8.23 8.89 7.52 9.11 -16.31% QoQ % -1.27% -9.49% -5.22% -7.42% 18.22% -17.45% - Horiz. % 76.51% 77.50% 85.62% 90.34% 97.59% 82.55% 100.00%
P/EPS 751.24 126.62 113.12 -279.19 27.59 56.13 687.94 6.03% QoQ % 493.30% 11.93% 140.52% -1,111.92% -50.85% -91.84% - Horiz. % 109.20% 18.41% 16.44% -40.58% 4.01% 8.16% 100.00%
EY 0.13 0.79 0.88 -0.36 3.62 1.78 0.15 -9.08% QoQ % -83.54% -10.23% 344.44% -109.94% 103.37% 1,086.67% - Horiz. % 86.67% 526.67% 586.67% -240.00% 2,413.33% 1,186.67% 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 0.60 0.62 0.67 0.68 0.67 0.54 0.64 -4.20% QoQ % -3.23% -7.46% -1.47% 1.49% 24.07% -15.62% - Horiz. % 93.75% 96.88% 104.69% 106.25% 104.69% 84.38% 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.
Comment
MPHBCAP-1st Quarter 2018.pdf 
