[MPHBCAP] YoY Annualized Quarter Result on 2020-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 412,312 414,572 444,544 466,140 405,528 360,172 347,032 2.91% YoY % -0.55% -6.74% -4.63% 14.95% 12.59% 3.79% - Horiz. % 118.81% 119.46% 128.10% 134.32% 116.86% 103.79% 100.00%
PBT -138,108 93,568 -13,324 133,336 67,548 82,156 48,156 - YoY % -247.60% 802.25% -109.99% 97.39% -17.78% 70.60% - Horiz. % -286.79% 194.30% -27.67% 276.88% 140.27% 170.60% 100.00%
Tax -9,920 -19,516 -5,884 -32,148 -13,988 -19,048 -14,704 -6.34% YoY % 49.17% -231.68% 81.70% -129.83% 26.56% -29.54% - Horiz. % 67.46% 132.73% 40.02% 218.63% 95.13% 129.54% 100.00%
NP -148,028 74,052 -19,208 101,188 53,560 63,108 33,452 - YoY % -299.90% 485.53% -118.98% 88.92% -15.13% 88.65% - Horiz. % -442.51% 221.37% -57.42% 302.49% 160.11% 188.65% 100.00%
NP to SH -119,040 48,344 -13,112 67,776 30,148 64,068 34,212 - YoY % -346.24% 468.70% -119.35% 124.81% -52.94% 87.27% - Horiz. % -347.95% 141.31% -38.33% 198.11% 88.12% 187.27% 100.00%
Tax Rate - % 20.86 % - % 24.11 % 20.71 % 23.19 % 30.53 % - YoY % 0.00% 0.00% 0.00% 16.42% -10.69% -24.04% - Horiz. % 0.00% 68.33% 0.00% 78.97% 67.83% 75.96% 100.00%
Total Cost 560,340 340,520 463,752 364,952 351,968 297,064 313,580 10.15% YoY % 64.55% -26.57% 27.07% 3.69% 18.48% -5.27% - Horiz. % 178.69% 108.59% 147.89% 116.38% 112.24% 94.73% 100.00%
Net Worth 1,358,499 1,365,649 1,344,199 1,658,799 1,587,300 1,337,050 1,086,799 3.79% YoY % -0.52% 1.60% -18.97% 4.50% 18.72% 23.03% - Horiz. % 125.00% 125.66% 123.68% 152.63% 146.05% 123.03% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,358,499 1,365,649 1,344,199 1,658,799 1,587,300 1,337,050 1,086,799 3.79% YoY % -0.52% 1.60% -18.97% 4.50% 18.72% 23.03% - Horiz. % 125.00% 125.66% 123.68% 152.63% 146.05% 123.03% 100.00%
NOSH 715,000 715,000 715,000 715,000 715,000 715,000 715,000 - YoY % 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 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -35.90 % 17.86 % -4.32 % 21.71 % 13.21 % 17.52 % 9.64 % - YoY % -301.01% 513.43% -119.90% 64.35% -24.60% 81.74% - Horiz. % -372.41% 185.27% -44.81% 225.21% 137.03% 181.74% 100.00%
ROE -8.76 % 3.54 % -0.98 % 4.09 % 1.90 % 4.79 % 3.15 % - YoY % -347.46% 461.22% -123.96% 115.26% -60.33% 52.06% - Horiz. % -278.10% 112.38% -31.11% 129.84% 60.32% 152.06% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 57.67 57.98 62.17 65.19 56.72 50.37 48.54 2.91% YoY % -0.53% -6.74% -4.63% 14.93% 12.61% 3.77% - Horiz. % 118.81% 119.45% 128.08% 134.30% 116.85% 103.77% 100.00%
EPS -16.80 6.76 -1.84 9.48 4.20 8.96 4.80 - YoY % -348.52% 467.39% -119.41% 125.71% -53.12% 86.67% - Horiz. % -350.00% 140.83% -38.33% 197.50% 87.50% 186.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.9000 1.9100 1.8800 2.3200 2.2200 1.8700 1.5200 3.79% YoY % -0.52% 1.60% -18.97% 4.50% 18.72% 23.03% - Horiz. % 125.00% 125.66% 123.68% 152.63% 146.05% 123.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 715,000 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 57.67 57.98 62.17 65.19 56.72 50.37 48.54 2.91% YoY % -0.53% -6.74% -4.63% 14.93% 12.61% 3.77% - Horiz. % 118.81% 119.45% 128.08% 134.30% 116.85% 103.77% 100.00%
EPS -16.80 6.76 -1.84 9.48 4.20 8.96 4.80 - YoY % -348.52% 467.39% -119.41% 125.71% -53.12% 86.67% - Horiz. % -350.00% 140.83% -38.33% 197.50% 87.50% 186.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.9000 1.9100 1.8800 2.3200 2.2200 1.8700 1.5200 3.79% YoY % -0.52% 1.60% -18.97% 4.50% 18.72% 23.03% - Horiz. % 125.00% 125.66% 123.68% 152.63% 146.05% 123.03% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.5900 1.0600 1.2900 1.5700 1.4800 1.9600 1.8200 -
P/RPS 1.02 1.83 2.07 2.41 2.61 3.89 3.75 -19.49% YoY % -44.26% -11.59% -14.11% -7.66% -32.90% 3.73% - Horiz. % 27.20% 48.80% 55.20% 64.27% 69.60% 103.73% 100.00%
P/EPS -3.54 15.68 -70.34 16.56 35.10 21.87 38.04 - YoY % -122.58% 122.29% -524.76% -52.82% 60.49% -42.51% - Horiz. % -9.31% 41.22% -184.91% 43.53% 92.27% 57.49% 100.00%
EY -28.22 6.38 -1.42 6.04 2.85 4.57 2.63 - YoY % -542.32% 549.30% -123.51% 111.93% -37.64% 73.76% - Horiz. % -1,073.00% 242.59% -53.99% 229.66% 108.37% 173.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.31 0.55 0.69 0.68 0.67 1.05 1.20 -20.18% YoY % -43.64% -20.29% 1.47% 1.49% -36.19% -12.50% - Horiz. % 25.83% 45.83% 57.50% 56.67% 55.83% 87.50% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 28/05/19 - 25/05/17 26/05/16 21/05/15 21/05/14 -
Price 0.7950 1.0100 1.2800 1.6300 1.3900 1.9000 1.9800 -
P/RPS 1.38 1.74 2.06 2.50 2.45 3.77 4.08 -16.52% YoY % -20.69% -15.53% -17.60% 2.04% -35.01% -7.60% - Horiz. % 33.82% 42.65% 50.49% 61.27% 60.05% 92.40% 100.00%
P/EPS -4.78 14.94 -69.80 17.20 32.97 21.20 41.38 - YoY % -131.99% 121.40% -505.81% -47.83% 55.52% -48.77% - Horiz. % -11.55% 36.10% -168.68% 41.57% 79.68% 51.23% 100.00%
EY -20.94 6.69 -1.43 5.82 3.03 4.72 2.42 - YoY % -413.00% 567.83% -124.57% 92.08% -35.81% 95.04% - Horiz. % -865.29% 276.45% -59.09% 240.50% 125.21% 195.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.42 0.53 0.68 0.70 0.63 1.02 1.30 -17.15% YoY % -20.75% -22.06% -2.86% 11.11% -38.24% -21.54% - Horiz. % 32.31% 40.77% 52.31% 53.85% 48.46% 78.46% 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- 1st Quarter 2020.pdf 
