Highlights

[MPHBCAP] YoY Annualized Quarter Result on 2020-03-31 [#1]

Stock [MPHBCAP]: MPHB CAPITAL BHD
Announcement Date 22-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -451.00%    YoY -     -346.24%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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