[MPHBCAP] QoQ TTM Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 436,869 407,149 422,656 423,221 430,290 448,471 455,361 -2.72% QoQ % 7.30% -3.67% -0.13% -1.64% -4.05% -1.51% - Horiz. % 95.94% 89.41% 92.82% 92.94% 94.49% 98.49% 100.00%
PBT 50,620 44,315 33,315 91,234 88,707 92,147 66,723 -16.78% QoQ % 14.23% 33.02% -63.48% 2.85% -3.73% 38.10% - Horiz. % 75.87% 66.42% 49.93% 136.74% 132.95% 138.10% 100.00%
Tax -1,869 -7,260 -15,201 -17,600 -22,808 -22,805 -15,702 -75.71% QoQ % 74.26% 52.24% 13.63% 22.83% -0.01% -45.24% - Horiz. % 11.90% 46.24% 96.81% 112.09% 145.26% 145.24% 100.00%
NP 48,751 37,055 18,114 73,634 65,899 69,342 51,021 -2.98% QoQ % 31.56% 104.57% -75.40% 11.74% -4.97% 35.91% - Horiz. % 95.55% 72.63% 35.50% 144.32% 129.16% 135.91% 100.00%
NP to SH 10,949 2,153 -7,931 33,915 33,726 35,439 27,805 -46.18% QoQ % 408.55% 127.15% -123.38% 0.56% -4.83% 27.46% - Horiz. % 39.38% 7.74% -28.52% 121.97% 121.29% 127.46% 100.00%
Tax Rate 3.69 % 16.38 % 45.63 % 19.29 % 25.71 % 24.75 % 23.53 % -70.82% QoQ % -77.47% -64.10% 136.55% -24.97% 3.88% 5.18% - Horiz. % 15.68% 69.61% 193.92% 81.98% 109.26% 105.18% 100.00%
Total Cost 388,118 370,094 404,542 349,587 364,391 379,129 404,340 -2.69% QoQ % 4.87% -8.52% 15.72% -4.06% -3.89% -6.24% - Horiz. % 95.99% 91.53% 100.05% 86.46% 90.12% 93.76% 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 0 0 0 0 0 0 0 - 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 11.16 % 9.10 % 4.29 % 17.40 % 15.32 % 15.46 % 11.20 % -0.24% QoQ % 22.64% 112.12% -75.34% 13.58% -0.91% 38.04% - Horiz. % 99.64% 81.25% 38.30% 155.36% 136.79% 138.04% 100.00%
ROE 0.77 % 0.16 % -0.58 % 2.50 % 2.48 % 2.61 % 2.04 % -47.68% QoQ % 381.25% 127.59% -123.20% 0.81% -4.98% 27.94% - Horiz. % 37.75% 7.84% -28.43% 122.55% 121.57% 127.94% 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 61.10 56.94 59.11 59.19 60.18 62.72 63.69 -2.72% QoQ % 7.31% -3.67% -0.14% -1.65% -4.05% -1.52% - Horiz. % 95.93% 89.40% 92.81% 92.93% 94.49% 98.48% 100.00%
EPS 1.53 0.30 -1.11 4.74 4.72 4.96 3.89 -46.23% QoQ % 410.00% 127.03% -123.42% 0.42% -4.84% 27.51% - Horiz. % 39.33% 7.71% -28.53% 121.85% 121.34% 127.51% 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 61.10 56.94 59.11 59.19 60.18 62.72 63.69 -2.72% QoQ % 7.31% -3.67% -0.14% -1.65% -4.05% -1.52% - Horiz. % 95.93% 89.40% 92.81% 92.93% 94.49% 98.48% 100.00%
EPS 1.53 0.30 -1.11 4.74 4.72 4.96 3.89 -46.23% QoQ % 410.00% 127.03% -123.42% 0.42% -4.84% 27.51% - Horiz. % 39.33% 7.71% -28.53% 121.85% 121.34% 127.51% 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 1.43 1.33 1.00 1.77 1.79 1.63 1.66 -9.44% QoQ % 7.52% 33.00% -43.50% -1.12% 9.82% -1.81% - Horiz. % 86.14% 80.12% 60.24% 106.63% 107.83% 98.19% 100.00%
P/EPS 57.14 252.39 -53.19 22.14 22.90 20.58 27.26 63.57% QoQ % -77.36% 574.51% -340.24% -3.32% 11.27% -24.50% - Horiz. % 209.61% 925.86% -195.12% 81.22% 84.01% 75.50% 100.00%
EY 1.75 0.40 -1.88 4.52 4.37 4.86 3.67 -38.88% QoQ % 337.50% 121.28% -141.59% 3.43% -10.08% 32.43% - Horiz. % 47.68% 10.90% -51.23% 123.16% 119.07% 132.43% 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 1.52 1.52 1.34 1.74 1.81 1.80 1.59 -2.95% QoQ % 0.00% 13.43% -22.99% -3.87% 0.56% 13.21% - Horiz. % 95.60% 95.60% 84.28% 109.43% 113.84% 113.21% 100.00%
P/EPS 60.73 287.26 -71.67 21.71 23.11 22.80 25.97 75.91% QoQ % -78.86% 500.81% -430.12% -6.06% 1.36% -12.21% - Horiz. % 233.85% 1,106.12% -275.97% 83.60% 88.99% 87.79% 100.00%
EY 1.65 0.35 -1.40 4.61 4.33 4.39 3.85 -43.07% QoQ % 371.43% 125.00% -130.37% 6.47% -1.37% 14.03% - Horiz. % 42.86% 9.09% -36.36% 119.74% 112.47% 114.03% 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.
Comment
MPHB Capital -2Q2020-final-26.8.2020.pdf 
