[MPHBCAP] YoY Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 94,024 109,531 116,421 117,773 111,566 101,861 91,800 0.40% YoY % -14.16% -5.92% -1.15% 5.56% 9.53% 10.96% - Horiz. % 102.42% 119.31% 126.82% 128.29% 121.53% 110.96% 100.00%
PBT 46,320 35,320 9,896 774 18,835 20,342 205,141 -21.95% YoY % 31.14% 256.91% 1,178.55% -95.89% -7.41% -90.08% - Horiz. % 22.58% 17.22% 4.82% 0.38% 9.18% 9.92% 100.00%
Tax -2 -7,943 -840 3,133 -5,542 -4,773 -7,088 -74.36% YoY % 99.97% -845.60% -126.81% 156.53% -16.11% 32.66% - Horiz. % 0.03% 112.06% 11.85% -44.20% 78.19% 67.34% 100.00%
NP 46,318 27,377 9,056 3,907 13,293 15,569 198,053 -21.49% YoY % 69.19% 202.31% 131.79% -70.61% -14.62% -92.14% - Horiz. % 23.39% 13.82% 4.57% 1.97% 6.71% 7.86% 100.00%
NP to SH 25,745 15,661 8,027 1,559 6,185 10,809 198,863 -28.85% YoY % 64.39% 95.10% 414.88% -74.79% -42.78% -94.56% - Horiz. % 12.95% 7.88% 4.04% 0.78% 3.11% 5.44% 100.00%
Tax Rate 0.00 % 22.49 % 8.49 % -404.78 % 29.42 % 23.46 % 3.46 % - YoY % 0.00% 164.90% 102.10% -1,475.87% 25.40% 578.03% - Horiz. % 0.00% 650.00% 245.38% -11,698.84% 850.29% 678.03% 100.00%
Total Cost 47,706 82,154 107,365 113,866 98,273 86,292 -106,253 - YoY % -41.93% -23.48% -5.71% 15.87% 13.88% 181.21% - Horiz. % -44.90% -77.32% -101.05% -107.16% -92.49% -81.21% 100.00%
Net Worth 1,358,499 1,358,499 1,351,349 1,665,949 1,594,450 1,508,649 1,286,999 0.90% YoY % 0.00% 0.53% -18.88% 4.48% 5.69% 17.22% - Horiz. % 105.56% 105.56% 105.00% 129.44% 123.89% 117.22% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,358,499 1,358,499 1,351,349 1,665,949 1,594,450 1,508,649 1,286,999 0.90% YoY % 0.00% 0.53% -18.88% 4.48% 5.69% 17.22% - Horiz. % 105.56% 105.56% 105.00% 129.44% 123.89% 117.22% 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 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 49.26 % 24.99 % 7.78 % 3.32 % 11.91 % 15.28 % 215.74 % -21.80% YoY % 97.12% 221.21% 134.34% -72.12% -22.05% -92.92% - Horiz. % 22.83% 11.58% 3.61% 1.54% 5.52% 7.08% 100.00%
ROE 1.90 % 1.15 % 0.59 % 0.09 % 0.39 % 0.72 % 15.45 % -29.46% YoY % 65.22% 94.92% 555.56% -76.92% -45.83% -95.34% - Horiz. % 12.30% 7.44% 3.82% 0.58% 2.52% 4.66% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.15 15.32 16.28 16.47 15.60 14.25 12.84 0.40% YoY % -14.16% -5.90% -1.15% 5.58% 9.47% 10.98% - Horiz. % 102.41% 119.31% 126.79% 128.27% 121.50% 110.98% 100.00%
EPS 3.60 2.20 1.12 0.22 0.87 1.51 27.81 -28.85% YoY % 63.64% 96.43% 409.09% -74.71% -42.38% -94.57% - Horiz. % 12.94% 7.91% 4.03% 0.79% 3.13% 5.43% 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 1.9000 1.8900 2.3300 2.2300 2.1100 1.8000 0.90% YoY % 0.00% 0.53% -18.88% 4.48% 5.69% 17.22% - Horiz. % 105.56% 105.56% 105.00% 129.44% 123.89% 117.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 715,000 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.15 15.32 16.28 16.47 15.60 14.25 12.84 0.40% YoY % -14.16% -5.90% -1.15% 5.58% 9.47% 10.98% - Horiz. % 102.41% 119.31% 126.79% 128.27% 121.50% 110.98% 100.00%
EPS 3.60 2.20 1.12 0.22 0.87 1.51 27.81 -28.85% YoY % 63.64% 96.43% 409.09% -74.71% -42.38% -94.57% - Horiz. % 12.94% 7.91% 4.03% 0.79% 3.13% 5.43% 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 1.9000 1.8900 2.3300 2.2300 2.1100 1.8000 0.90% YoY % 0.00% 0.53% -18.88% 4.48% 5.69% 17.22% - Horiz. % 105.56% 105.56% 105.00% 129.44% 123.89% 117.22% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7600 1.0200 1.2800 1.6300 1.3300 1.7000 2.1500 -
P/RPS 5.78 6.66 7.86 9.90 8.52 11.93 16.75 -16.24% YoY % -13.21% -15.27% -20.61% 16.20% -28.58% -28.78% - Horiz. % 34.51% 39.76% 46.93% 59.10% 50.87% 71.22% 100.00%
P/EPS 21.11 46.57 114.02 747.56 153.75 112.45 7.73 18.21% YoY % -54.67% -59.16% -84.75% 386.22% 36.73% 1,354.72% - Horiz. % 273.09% 602.46% 1,475.03% 9,670.89% 1,989.00% 1,454.72% 100.00%
EY 4.74 2.15 0.88 0.13 0.65 0.89 12.94 -15.40% YoY % 120.47% 144.32% 576.92% -80.00% -26.97% -93.12% - Horiz. % 36.63% 16.62% 6.80% 1.00% 5.02% 6.88% 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 0.40 0.54 0.68 0.70 0.60 0.81 1.19 -16.60% YoY % -25.93% -20.59% -2.86% 16.67% -25.93% -31.93% - Horiz. % 33.61% 45.38% 57.14% 58.82% 50.42% 68.07% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 21/08/19 23/08/18 22/08/17 24/08/16 19/08/15 20/08/14 -
Price 0.8650 1.1300 1.2700 1.5000 1.3800 1.5700 2.5500 -
P/RPS 6.58 7.38 7.80 9.11 8.84 11.02 19.86 -16.80% YoY % -10.84% -5.38% -14.38% 3.05% -19.78% -44.51% - Horiz. % 33.13% 37.16% 39.27% 45.87% 44.51% 55.49% 100.00%
P/EPS 24.02 51.59 113.12 687.94 159.53 103.85 9.17 17.39% YoY % -53.44% -54.39% -83.56% 331.23% 53.62% 1,032.50% - Horiz. % 261.94% 562.60% 1,233.59% 7,502.07% 1,739.69% 1,132.50% 100.00%
EY 4.16 1.94 0.88 0.15 0.63 0.96 10.91 -14.83% YoY % 114.43% 120.45% 486.67% -76.19% -34.38% -91.20% - Horiz. % 38.13% 17.78% 8.07% 1.37% 5.77% 8.80% 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 0.46 0.59 0.67 0.64 0.62 0.74 1.42 -17.11% YoY % -22.03% -11.94% 4.69% 3.23% -16.22% -47.89% - Horiz. % 32.39% 41.55% 47.18% 45.07% 43.66% 52.11% 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 
