[MPHBCAP] QoQ TTM Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 430,290 448,471 455,361 462,854 472,215 475,521 476,873 -6.62% QoQ % -4.05% -1.51% -1.62% -1.98% -0.70% -0.28% - Horiz. % 90.23% 94.04% 95.49% 97.06% 99.02% 99.72% 100.00%
PBT 88,707 92,147 66,723 40,000 74,130 80,437 71,315 15.65% QoQ % -3.73% 38.10% 66.81% -46.04% -7.84% 12.79% - Horiz. % 124.39% 129.21% 93.56% 56.09% 103.95% 112.79% 100.00%
Tax -22,808 -22,805 -15,702 -12,294 -10,801 -11,045 -7,072 118.13% QoQ % -0.01% -45.24% -27.72% -13.82% 2.21% -56.18% - Horiz. % 322.51% 322.47% 222.03% 173.84% 152.73% 156.18% 100.00%
NP 65,899 69,342 51,021 27,706 63,329 69,392 64,243 1.71% QoQ % -4.97% 35.91% 84.15% -56.25% -8.74% 8.01% - Horiz. % 102.58% 107.94% 79.42% 43.13% 98.58% 108.01% 100.00%
NP to SH 33,726 35,439 27,805 12,441 52,042 61,741 55,273 -28.04% QoQ % -4.83% 27.46% 123.49% -76.09% -15.71% 11.70% - Horiz. % 61.02% 64.12% 50.30% 22.51% 94.15% 111.70% 100.00%
Tax Rate 25.71 % 24.75 % 23.53 % 30.74 % 14.57 % 13.73 % 9.92 % 88.57% QoQ % 3.88% 5.18% -23.45% 110.98% 6.12% 38.41% - Horiz. % 259.17% 249.50% 237.20% 309.88% 146.88% 138.41% 100.00%
Total Cost 364,391 379,129 404,340 435,148 408,886 406,129 412,630 -7.95% QoQ % -3.89% -6.24% -7.08% 6.42% 0.68% -1.58% - Horiz. % 88.31% 91.88% 97.99% 105.46% 99.09% 98.42% 100.00%
Net Worth 1,358,499 1,358,499 1,365,649 1,358,499 1,358,499 1,351,349 1,344,199 0.71% QoQ % 0.00% -0.52% 0.53% 0.00% 0.53% 0.53% - Horiz. % 101.06% 101.06% 101.60% 101.06% 101.06% 100.53% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,358,499 1,358,499 1,365,649 1,358,499 1,358,499 1,351,349 1,344,199 0.71% QoQ % 0.00% -0.52% 0.53% 0.00% 0.53% 0.53% - Horiz. % 101.06% 101.06% 101.60% 101.06% 101.06% 100.53% 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 15.32 % 15.46 % 11.20 % 5.99 % 13.41 % 14.59 % 13.47 % 8.95% QoQ % -0.91% 38.04% 86.98% -55.33% -8.09% 8.31% - Horiz. % 113.73% 114.77% 83.15% 44.47% 99.55% 108.31% 100.00%
ROE 2.48 % 2.61 % 2.04 % 0.92 % 3.83 % 4.57 % 4.11 % -28.57% QoQ % -4.98% 27.94% 121.74% -75.98% -16.19% 11.19% - Horiz. % 60.34% 63.50% 49.64% 22.38% 93.19% 111.19% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 60.18 62.72 63.69 64.73 66.04 66.51 66.70 -6.62% QoQ % -4.05% -1.52% -1.61% -1.98% -0.71% -0.28% - Horiz. % 90.22% 94.03% 95.49% 97.05% 99.01% 99.72% 100.00%
EPS 4.72 4.96 3.89 1.74 7.28 8.64 7.73 -28.00% QoQ % -4.84% 27.51% 123.56% -76.10% -15.74% 11.77% - Horiz. % 61.06% 64.17% 50.32% 22.51% 94.18% 111.77% 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 1.9100 1.9000 1.9000 1.8900 1.8800 0.71% QoQ % 0.00% -0.52% 0.53% 0.00% 0.53% 0.53% - Horiz. % 101.06% 101.06% 101.60% 101.06% 101.06% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 715,000 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 60.18 62.72 63.69 64.73 66.04 66.51 66.70 -6.62% QoQ % -4.05% -1.52% -1.61% -1.98% -0.71% -0.28% - Horiz. % 90.22% 94.03% 95.49% 97.05% 99.01% 99.72% 100.00%
EPS 4.72 4.96 3.89 1.74 7.28 8.64 7.73 -28.00% QoQ % -4.84% 27.51% 123.56% -76.10% -15.74% 11.77% - Horiz. % 61.06% 64.17% 50.32% 22.51% 94.18% 111.77% 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 1.9100 1.9000 1.9000 1.8900 1.8800 0.71% QoQ % 0.00% -0.52% 0.53% 0.00% 0.53% 0.53% - Horiz. % 101.06% 101.06% 101.60% 101.06% 101.06% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.0800 1.0200 1.0600 1.1000 1.2400 1.2800 1.2900 -
P/RPS 1.79 1.63 1.66 1.70 1.88 1.92 1.93 -4.89% QoQ % 9.82% -1.81% -2.35% -9.57% -2.08% -0.52% - Horiz. % 92.75% 84.46% 86.01% 88.08% 97.41% 99.48% 100.00%
P/EPS 22.90 20.58 27.26 63.22 17.04 14.82 16.69 23.45% QoQ % 11.27% -24.50% -56.88% 271.01% 14.98% -11.20% - Horiz. % 137.21% 123.31% 163.33% 378.79% 102.10% 88.80% 100.00%
EY 4.37 4.86 3.67 1.58 5.87 6.75 5.99 -18.94% QoQ % -10.08% 32.43% 132.28% -73.08% -13.04% 12.69% - Horiz. % 72.95% 81.14% 61.27% 26.38% 98.00% 112.69% 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 0.57 0.54 0.55 0.58 0.65 0.68 0.69 -11.95% QoQ % 5.56% -1.82% -5.17% -10.77% -4.41% -1.45% - Horiz. % 82.61% 78.26% 79.71% 84.06% 94.20% 98.55% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 21/08/19 28/05/19 26/02/19 22/11/18 23/08/18 23/05/18 -
Price 1.0900 1.1300 1.0100 1.1400 1.1700 1.2700 1.2800 -
P/RPS 1.81 1.80 1.59 1.76 1.77 1.91 1.92 -3.85% QoQ % 0.56% 13.21% -9.66% -0.56% -7.33% -0.52% - Horiz. % 94.27% 93.75% 82.81% 91.67% 92.19% 99.48% 100.00%
P/EPS 23.11 22.80 25.97 65.52 16.07 14.71 16.56 24.85% QoQ % 1.36% -12.21% -60.36% 307.72% 9.25% -11.17% - Horiz. % 139.55% 137.68% 156.82% 395.65% 97.04% 88.83% 100.00%
EY 4.33 4.39 3.85 1.53 6.22 6.80 6.04 -19.88% QoQ % -1.37% 14.03% 151.63% -75.40% -8.53% 12.58% - Horiz. % 71.69% 72.68% 63.74% 25.33% 102.98% 112.58% 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 0.57 0.59 0.53 0.60 0.62 0.67 0.68 -11.09% QoQ % -3.39% 11.32% -11.67% -3.23% -7.46% -1.47% - Horiz. % 83.82% 86.76% 77.94% 88.24% 91.18% 98.53% 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
MPHBCAPITAL-4th Quarter 2018.pdf 
