Highlights

[MPHBCAP] YoY TTM 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 -     -123.38%    YoY -     -128.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 422,656 455,361 476,873 471,641 392,126 373,363 332,731 4.06%
  YoY % -7.18% -4.51% 1.11% 20.28% 5.03% 12.21% -
  Horiz. % 127.03% 136.86% 143.32% 141.75% 117.85% 112.21% 100.00%
PBT 33,315 66,723 71,315 123,659 102,531 285,986 69,630 -11.55%
  YoY % -50.07% -6.44% -42.33% 20.61% -64.15% 310.72% -
  Horiz. % 47.85% 95.83% 102.42% 177.59% 147.25% 410.72% 100.00%
Tax -15,201 -15,702 -7,072 -24,372 -18,364 -34,919 -14,394 0.91%
  YoY % 3.19% -122.03% 70.98% -32.72% 47.41% -142.59% -
  Horiz. % 105.61% 109.09% 49.13% 169.32% 127.58% 242.59% 100.00%
NP 18,114 51,021 64,243 99,287 84,167 251,067 55,236 -16.94%
  YoY % -64.50% -20.58% -35.30% 17.96% -66.48% 354.54% -
  Horiz. % 32.79% 92.37% 116.31% 179.75% 152.38% 454.54% 100.00%
NP to SH -7,931 27,805 55,273 64,581 56,086 252,884 56,803 -
  YoY % -128.52% -49.70% -14.41% 15.15% -77.82% 345.19% -
  Horiz. % -13.96% 48.95% 97.31% 113.69% 98.74% 445.19% 100.00%
Tax Rate 45.63 % 23.53 % 9.92 % 19.71 % 17.91 % 12.21 % 20.67 % 14.09%
  YoY % 93.92% 137.20% -49.67% 10.05% 46.68% -40.93% -
  Horiz. % 220.75% 113.84% 47.99% 95.36% 86.65% 59.07% 100.00%
Total Cost 404,542 404,340 412,630 372,354 307,959 122,296 277,495 6.48%
  YoY % 0.05% -2.01% 10.82% 20.91% 151.81% -55.93% -
  Horiz. % 145.78% 145.71% 148.70% 134.18% 110.98% 44.07% 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 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
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 4.29 % 11.20 % 13.47 % 21.05 % 21.46 % 67.24 % 16.60 % -20.17%
  YoY % -61.70% -16.85% -36.01% -1.91% -68.08% 305.06% -
  Horiz. % 25.84% 67.47% 81.14% 126.81% 129.28% 405.06% 100.00%
ROE -0.58 % 2.04 % 4.11 % 3.89 % 3.53 % 18.91 % 5.23 % -
  YoY % -128.43% -50.36% 5.66% 10.20% -81.33% 261.57% -
  Horiz. % -11.09% 39.01% 78.59% 74.38% 67.50% 361.57% 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 59.11 63.69 66.70 65.96 54.84 52.22 46.54 4.06%
  YoY % -7.19% -4.51% 1.12% 20.28% 5.02% 12.20% -
  Horiz. % 127.01% 136.85% 143.32% 141.73% 117.83% 112.20% 100.00%
EPS -1.11 3.89 7.73 9.03 7.84 35.37 7.94 -
  YoY % -128.53% -49.68% -14.40% 15.18% -77.83% 345.47% -
  Horiz. % -13.98% 48.99% 97.36% 113.73% 98.74% 445.47% 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 59.11 63.69 66.70 65.96 54.84 52.22 46.54 4.06%
  YoY % -7.19% -4.51% 1.12% 20.28% 5.02% 12.20% -
  Horiz. % 127.01% 136.85% 143.32% 141.73% 117.83% 112.20% 100.00%
EPS -1.11 3.89 7.73 9.03 7.84 35.37 7.94 -
  YoY % -128.53% -49.68% -14.40% 15.18% -77.83% 345.47% -
  Horiz. % -13.98% 48.99% 97.36% 113.73% 98.74% 445.47% 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 1.00 1.66 1.93 2.38 2.70 3.75 3.91 -20.31%
  YoY % -39.76% -13.99% -18.91% -11.85% -28.00% -4.09% -
  Horiz. % 25.58% 42.46% 49.36% 60.87% 69.05% 95.91% 100.00%
P/EPS -53.19 27.26 16.69 17.38 18.87 5.54 22.91 -
  YoY % -295.12% 63.33% -3.97% -7.90% 240.61% -75.82% -
  Horiz. % -232.17% 118.99% 72.85% 75.86% 82.37% 24.18% 100.00%
EY -1.88 3.67 5.99 5.75 5.30 18.05 4.37 -
  YoY % -151.23% -38.73% 4.17% 8.49% -70.64% 313.04% -
  Horiz. % -43.02% 83.98% 137.07% 131.58% 121.28% 413.04% 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 0.31 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 23/05/18 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 1.34 1.59 1.92 2.47 2.53 3.64 4.25 -17.49%
  YoY % -15.72% -17.19% -22.27% -2.37% -30.49% -14.35% -
  Horiz. % 31.53% 37.41% 45.18% 58.12% 59.53% 85.65% 100.00%
P/EPS -71.67 25.97 16.56 18.05 17.72 5.37 24.92 -
  YoY % -375.97% 56.82% -8.25% 1.86% 229.98% -78.45% -
  Horiz. % -287.60% 104.21% 66.45% 72.43% 71.11% 21.55% 100.00%
EY -1.40 3.85 6.04 5.54 5.64 18.61 4.01 -
  YoY % -136.36% -36.26% 9.03% -1.77% -69.69% 364.09% -
  Horiz. % -34.91% 96.01% 150.62% 138.15% 140.65% 464.09% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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