Highlights

[MPHBCAP] YoY TTM Result on 2016-06-30 [#2]

Stock [MPHBCAP]: MPHB CAPITAL BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -8.24%    YoY -     -20.62%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 448,471 475,521 477,844 401,831 383,424 344,477 80,054 33.25%
  YoY % -5.69% -0.49% 18.92% 4.80% 11.31% 330.31% -
  Horiz. % 560.21% 594.00% 596.90% 501.95% 478.96% 430.31% 100.00%
PBT 92,147 80,437 103,878 101,024 101,187 255,095 19,675 29.33%
  YoY % 14.56% -22.57% 2.83% -0.16% -60.33% 1,196.54% -
  Horiz. % 468.35% 408.83% 527.97% 513.46% 514.29% 1,296.54% 100.00%
Tax -22,805 -11,045 -15,584 -19,133 -32,604 -15,972 -5,510 26.70%
  YoY % -106.47% 29.13% 18.55% 41.32% -104.13% -189.87% -
  Horiz. % 413.88% 200.45% 282.83% 347.24% 591.72% 289.87% 100.00%
NP 69,342 69,392 88,294 81,891 68,583 239,123 14,165 30.29%
  YoY % -0.07% -21.41% 7.82% 19.40% -71.32% 1,588.13% -
  Horiz. % 489.53% 489.88% 623.33% 578.12% 484.17% 1,688.13% 100.00%
NP to SH 35,439 61,741 59,117 51,462 64,830 241,252 14,413 16.17%
  YoY % -42.60% 4.44% 14.88% -20.62% -73.13% 1,573.85% -
  Horiz. % 245.88% 428.37% 410.16% 357.05% 449.80% 1,673.85% 100.00%
Tax Rate 24.75 % 13.73 % 15.00 % 18.94 % 32.22 % 6.26 % 28.01 % -2.04%
  YoY % 80.26% -8.47% -20.80% -41.22% 414.70% -77.65% -
  Horiz. % 88.36% 49.02% 53.55% 67.62% 115.03% 22.35% 100.00%
Total Cost 379,129 406,129 389,550 319,940 314,841 105,354 65,889 33.85%
  YoY % -6.65% 4.26% 21.76% 1.62% 198.84% 59.90% -
  Horiz. % 575.41% 616.38% 591.22% 485.57% 477.84% 159.90% 100.00%
Net Worth 1,358,499 1,351,349 1,665,949 1,594,450 1,508,649 1,286,999 715,000 11.29%
  YoY % 0.53% -18.88% 4.48% 5.69% 17.22% 80.00% -
  Horiz. % 190.00% 189.00% 233.00% 223.00% 211.00% 180.00% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,358,499 1,351,349 1,665,949 1,594,450 1,508,649 1,286,999 715,000 11.29%
  YoY % 0.53% -18.88% 4.48% 5.69% 17.22% 80.00% -
  Horiz. % 190.00% 189.00% 233.00% 223.00% 211.00% 180.00% 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 15.46 % 14.59 % 18.48 % 20.38 % 17.89 % 69.42 % 17.69 % -2.22%
  YoY % 5.96% -21.05% -9.32% 13.92% -74.23% 292.43% -
  Horiz. % 87.39% 82.48% 104.47% 115.21% 101.13% 392.43% 100.00%
ROE 2.61 % 4.57 % 3.55 % 3.23 % 4.30 % 18.75 % 2.02 % 4.36%
  YoY % -42.89% 28.73% 9.91% -24.88% -77.07% 828.22% -
  Horiz. % 129.21% 226.24% 175.74% 159.90% 212.87% 928.22% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 62.72 66.51 66.83 56.20 53.63 48.18 11.20 33.24%
  YoY % -5.70% -0.48% 18.91% 4.79% 11.31% 330.18% -
  Horiz. % 560.00% 593.84% 596.70% 501.79% 478.84% 430.18% 100.00%
EPS 4.96 8.64 8.27 7.20 9.07 33.74 2.02 16.14%
  YoY % -42.59% 4.47% 14.86% -20.62% -73.12% 1,570.30% -
  Horiz. % 245.54% 427.72% 409.41% 356.44% 449.01% 1,670.30% 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 1.8900 2.3300 2.2300 2.1100 1.8000 1.0000 11.29%
  YoY % 0.53% -18.88% 4.48% 5.69% 17.22% 80.00% -
  Horiz. % 190.00% 189.00% 233.00% 223.00% 211.00% 180.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 62.72 66.51 66.83 56.20 53.63 48.18 11.20 33.24%
  YoY % -5.70% -0.48% 18.91% 4.79% 11.31% 330.18% -
  Horiz. % 560.00% 593.84% 596.70% 501.79% 478.84% 430.18% 100.00%
EPS 4.96 8.64 8.27 7.20 9.07 33.74 2.02 16.14%
  YoY % -42.59% 4.47% 14.86% -20.62% -73.12% 1,570.30% -
  Horiz. % 245.54% 427.72% 409.41% 356.44% 449.01% 1,670.30% 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 1.8900 2.3300 2.2300 2.1100 1.8000 1.0000 11.29%
  YoY % 0.53% -18.88% 4.48% 5.69% 17.22% 80.00% -
  Horiz. % 190.00% 189.00% 233.00% 223.00% 211.00% 180.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.0200 1.2800 1.6300 1.3300 1.7000 2.1500 1.3700 -
P/RPS 1.63 1.92 2.44 2.37 3.17 4.46 12.24 -28.53%
  YoY % -15.10% -21.31% 2.95% -25.24% -28.92% -63.56% -
  Horiz. % 13.32% 15.69% 19.93% 19.36% 25.90% 36.44% 100.00%
P/EPS 20.58 14.82 19.71 18.48 18.75 6.37 67.96 -18.05%
  YoY % 38.87% -24.81% 6.66% -1.44% 194.35% -90.63% -
  Horiz. % 30.28% 21.81% 29.00% 27.19% 27.59% 9.37% 100.00%
EY 4.86 6.75 5.07 5.41 5.33 15.69 1.47 22.04%
  YoY % -28.00% 33.14% -6.28% 1.50% -66.03% 967.35% -
  Horiz. % 330.61% 459.18% 344.90% 368.03% 362.59% 1,067.35% 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 0.54 0.68 0.70 0.60 0.81 1.19 1.37 -14.37%
  YoY % -20.59% -2.86% 16.67% -25.93% -31.93% -13.14% -
  Horiz. % 39.42% 49.64% 51.09% 43.80% 59.12% 86.86% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 23/08/18 22/08/17 24/08/16 19/08/15 20/08/14 - -
Price 1.1300 1.2700 1.5000 1.3800 1.5700 2.5500 0.0000 -
P/RPS 1.80 1.91 2.24 2.46 2.93 5.29 0.00 -
  YoY % -5.76% -14.73% -8.94% -16.04% -44.61% 0.00% -
  Horiz. % 34.03% 36.11% 42.34% 46.50% 55.39% 100.00% -
P/EPS 22.80 14.71 18.14 19.17 17.32 7.56 0.00 -
  YoY % 55.00% -18.91% -5.37% 10.68% 129.10% 0.00% -
  Horiz. % 301.59% 194.58% 239.95% 253.57% 229.10% 100.00% -
EY 4.39 6.80 5.51 5.22 5.78 13.23 0.00 -
  YoY % -35.44% 23.41% 5.56% -9.69% -56.31% 0.00% -
  Horiz. % 33.18% 51.40% 41.65% 39.46% 43.69% 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 0.59 0.67 0.64 0.62 0.74 1.42 0.00 -
  YoY % -11.94% 4.69% 3.23% -16.22% -47.89% 0.00% -
  Horiz. % 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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