Highlights

[MPHBCAP] YoY Quarter Result on 2018-12-31 [#4]

Stock [MPHBCAP]: MPHB CAPITAL BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -83.58%    YoY -     -97.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 109,798 116,867 126,228 132,865 87,425 100,692 87,086 3.94%
  YoY % -6.05% -7.42% -5.00% 51.98% -13.18% 15.62% -
  Horiz. % 126.08% 134.20% 144.95% 152.57% 100.39% 115.62% 100.00%
PBT 11,398 8,871 43,001 49,301 45,390 37,325 20,529 -9.34%
  YoY % 28.49% -79.37% -12.78% 8.62% 21.61% 81.82% -
  Horiz. % 55.52% 43.21% 209.46% 240.15% 221.10% 181.82% 100.00%
Tax 1,712 -3,496 -2,003 -6,263 -5,243 -17,424 -370 -
  YoY % 148.97% -74.54% 68.02% -19.45% 69.91% -4,609.19% -
  Horiz. % -462.70% 944.86% 541.35% 1,692.70% 1,417.03% 4,709.19% 100.00%
NP 13,110 5,375 40,998 43,038 40,147 19,901 20,159 -6.92%
  YoY % 143.91% -86.89% -4.74% 7.20% 101.73% -1.28% -
  Horiz. % 65.03% 26.66% 203.37% 213.49% 199.15% 98.72% 100.00%
NP to SH 1,274 1,085 40,686 31,653 28,967 20,214 21,092 -37.35%
  YoY % 17.42% -97.33% 28.54% 9.27% 43.30% -4.16% -
  Horiz. % 6.04% 5.14% 192.90% 150.07% 137.34% 95.84% 100.00%
Tax Rate -15.02 % 39.41 % 4.66 % 12.70 % 11.55 % 46.68 % 1.80 % -
  YoY % -138.11% 745.71% -63.31% 9.96% -75.26% 2,493.33% -
  Horiz. % -834.44% 2,189.44% 258.89% 705.56% 641.67% 2,593.33% 100.00%
Total Cost 96,688 111,492 85,230 89,827 47,278 80,791 66,927 6.32%
  YoY % -13.28% 30.81% -5.12% 90.00% -41.48% 20.72% -
  Horiz. % 144.47% 166.59% 127.35% 134.22% 70.64% 120.72% 100.00%
Net Worth 1,358,499 1,358,499 1,680,249 1,644,499 1,580,150 1,315,600 1,079,649 3.90%
  YoY % 0.00% -19.15% 2.17% 4.07% 20.11% 21.85% -
  Horiz. % 125.83% 125.83% 155.63% 152.32% 146.36% 121.85% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - 35,750 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 169.50 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,358,499 1,358,499 1,680,249 1,644,499 1,580,150 1,315,600 1,079,649 3.90%
  YoY % 0.00% -19.15% 2.17% 4.07% 20.11% 21.85% -
  Horiz. % 125.83% 125.83% 155.63% 152.32% 146.36% 121.85% 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.94 % 4.60 % 32.48 % 32.39 % 45.92 % 19.76 % 23.15 % -10.44%
  YoY % 159.57% -85.84% 0.28% -29.46% 132.39% -14.64% -
  Horiz. % 51.58% 19.87% 140.30% 139.91% 198.36% 85.36% 100.00%
ROE 0.09 % 0.08 % 2.42 % 1.92 % 1.83 % 1.54 % 1.95 % -40.09%
  YoY % 12.50% -96.69% 26.04% 4.92% 18.83% -21.03% -
  Horiz. % 4.62% 4.10% 124.10% 98.46% 93.85% 78.97% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.36 16.35 17.65 18.58 12.23 14.08 12.18 3.94%
  YoY % -6.06% -7.37% -5.01% 51.92% -13.14% 15.60% -
  Horiz. % 126.11% 134.24% 144.91% 152.55% 100.41% 115.60% 100.00%
EPS 0.20 0.15 5.69 4.43 4.05 2.83 2.90 -35.95%
  YoY % 33.33% -97.36% 28.44% 9.38% 43.11% -2.41% -
  Horiz. % 6.90% 5.17% 196.21% 152.76% 139.66% 97.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9000 1.9000 2.3500 2.3000 2.2100 1.8400 1.5100 3.90%
  YoY % 0.00% -19.15% 2.17% 4.07% 20.11% 21.85% -
  Horiz. % 125.83% 125.83% 155.63% 152.32% 146.36% 121.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 715,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.36 16.35 17.65 18.58 12.23 14.08 12.18 3.94%
  YoY % -6.06% -7.37% -5.01% 51.92% -13.14% 15.60% -
  Horiz. % 126.11% 134.24% 144.91% 152.55% 100.41% 115.60% 100.00%
EPS 0.20 0.15 5.69 4.43 4.05 2.83 2.90 -35.95%
  YoY % 33.33% -97.36% 28.44% 9.38% 43.11% -2.41% -
  Horiz. % 6.90% 5.17% 196.21% 152.76% 139.66% 97.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9000 1.9000 2.3500 2.3000 2.2100 1.8400 1.5100 3.90%
  YoY % 0.00% -19.15% 2.17% 4.07% 20.11% 21.85% -
  Horiz. % 125.83% 125.83% 155.63% 152.32% 146.36% 121.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.0500 1.1000 1.2200 1.2500 1.5900 2.0400 1.6800 -
P/RPS 6.84 6.73 6.91 6.73 13.00 14.49 13.79 -11.02%
  YoY % 1.63% -2.60% 2.67% -48.23% -10.28% 5.08% -
  Horiz. % 49.60% 48.80% 50.11% 48.80% 94.27% 105.08% 100.00%
P/EPS 589.29 724.88 21.44 28.24 39.25 72.16 56.95 47.59%
  YoY % -18.71% 3,280.97% -24.08% -28.05% -45.61% 26.71% -
  Horiz. % 1,034.75% 1,272.84% 37.65% 49.59% 68.92% 126.71% 100.00%
EY 0.17 0.14 4.66 3.54 2.55 1.39 1.76 -32.25%
  YoY % 21.43% -97.00% 31.64% 38.82% 83.45% -21.02% -
  Horiz. % 9.66% 7.95% 264.77% 201.14% 144.89% 78.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.98 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.55 0.58 0.52 0.54 0.72 1.11 1.11 -11.04%
  YoY % -5.17% 11.54% -3.70% -25.00% -35.14% 0.00% -
  Horiz. % 49.55% 52.25% 46.85% 48.65% 64.86% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 26/02/19 27/02/18 24/02/17 22/02/16 12/02/15 25/02/14 -
Price 1.0300 1.1400 1.5700 1.4100 1.5200 2.1000 1.8800 -
P/RPS 6.71 6.97 8.89 7.59 12.43 14.91 15.44 -12.96%
  YoY % -3.73% -21.60% 17.13% -38.94% -16.63% -3.43% -
  Horiz. % 43.46% 45.14% 57.58% 49.16% 80.51% 96.57% 100.00%
P/EPS 578.06 751.24 27.59 31.85 37.52 74.28 63.73 44.39%
  YoY % -23.05% 2,622.87% -13.38% -15.11% -49.49% 16.55% -
  Horiz. % 907.05% 1,178.79% 43.29% 49.98% 58.87% 116.55% 100.00%
EY 0.17 0.13 3.62 3.14 2.67 1.35 1.57 -30.95%
  YoY % 30.77% -96.41% 15.29% 17.60% 97.78% -14.01% -
  Horiz. % 10.83% 8.28% 230.57% 200.00% 170.06% 85.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.66 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.54 0.60 0.67 0.61 0.69 1.14 1.25 -13.05%
  YoY % -10.00% -10.45% 9.84% -11.59% -39.47% -8.80% -
  Horiz. % 43.20% 48.00% 53.60% 48.80% 55.20% 91.20% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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