Highlights

[MULPHA] QoQ Quarter Result on 2018-09-30 [#3]

Stock [MULPHA]: MULPHA INTERNATIONAL BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -105.83%    YoY -     -114.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 274,549 168,545 159,987 181,823 387,282 270,845 202,615 22.38%
  QoQ % 62.89% 5.35% -12.01% -53.05% 42.99% 33.67% -
  Horiz. % 135.50% 83.18% 78.96% 89.74% 191.14% 133.67% 100.00%
PBT 161,979 292 109,786 36,557 290,228 64,347 90,237 47.54%
  QoQ % 55,372.26% -99.73% 200.31% -87.40% 351.04% -28.69% -
  Horiz. % 179.50% 0.32% 121.66% 40.51% 321.63% 71.31% 100.00%
Tax -66,088 -6,874 4,410 -4,333 -61,810 -17,609 4,946 -
  QoQ % -861.42% -255.87% 201.78% 92.99% -251.01% -456.03% -
  Horiz. % -1,336.19% -138.98% 89.16% -87.61% -1,249.70% -356.03% 100.00%
NP 95,891 -6,582 114,196 32,224 228,418 46,738 95,183 0.49%
  QoQ % 1,556.87% -105.76% 254.38% -85.89% 388.72% -50.90% -
  Horiz. % 100.74% -6.92% 119.98% 33.85% 239.98% 49.10% 100.00%
NP to SH 95,904 -6,649 114,014 32,430 228,566 46,716 95,183 0.50%
  QoQ % 1,542.38% -105.83% 251.57% -85.81% 389.27% -50.92% -
  Horiz. % 100.76% -6.99% 119.78% 34.07% 240.13% 49.08% 100.00%
Tax Rate 40.80 % 2,354.11 % -4.02 % 11.85 % 21.30 % 27.37 % -5.48 % -
  QoQ % -98.27% 58,659.95% -133.92% -44.37% -22.18% 599.45% -
  Horiz. % -744.53% -42,958.21% 73.36% -216.24% -388.69% -499.45% 100.00%
Total Cost 178,658 175,127 45,791 149,599 158,864 224,107 107,432 40.24%
  QoQ % 2.02% 282.45% -69.39% -5.83% -29.11% 108.60% -
  Horiz. % 166.30% 163.01% 42.62% 139.25% 147.87% 208.60% 100.00%
Net Worth 3,255,368 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 1.97%
  QoQ % -0.29% 0.10% 2.30% -3.85% 3.39% 1.47% -
  Horiz. % 102.98% 103.29% 103.19% 100.86% 104.91% 101.47% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,255,368 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 1.97%
  QoQ % -0.29% 0.10% 2.30% -3.85% 3.39% 1.47% -
  Horiz. % 102.98% 103.29% 103.19% 100.86% 104.91% 101.47% 100.00%
NOSH 319,467 319,467 319,467 319,474 319,474 319,475 319,618 -0.03%
  QoQ % 0.00% 0.00% -0.00% 0.00% -0.00% -0.04% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.96% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 34.93 % -3.91 % 71.38 % 17.72 % 58.98 % 17.26 % 46.98 % -17.88%
  QoQ % 993.35% -105.48% 302.82% -69.96% 241.71% -63.26% -
  Horiz. % 74.35% -8.32% 151.94% 37.72% 125.54% 36.74% 100.00%
ROE 2.95 % -0.20 % 3.50 % 1.02 % 6.89 % 1.46 % 3.01 % -1.33%
  QoQ % 1,575.00% -105.71% 243.14% -85.20% 371.92% -51.50% -
  Horiz. % 98.01% -6.64% 116.28% 33.89% 228.90% 48.50% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 85.94 52.76 50.08 56.91 121.22 84.78 63.39 22.43%
  QoQ % 62.89% 5.35% -12.00% -53.05% 42.98% 33.74% -
  Horiz. % 135.57% 83.23% 79.00% 89.78% 191.23% 133.74% 100.00%
EPS 30.02 -2.08 35.69 10.15 71.54 14.64 29.78 0.54%
  QoQ % 1,543.27% -105.83% 251.63% -85.81% 388.66% -50.84% -
  Horiz. % 100.81% -6.98% 119.85% 34.08% 240.23% 49.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.1900 10.2200 10.2100 9.9800 10.3800 10.0400 9.8900 2.01%
  QoQ % -0.29% 0.10% 2.30% -3.85% 3.39% 1.52% -
  Horiz. % 103.03% 103.34% 103.24% 100.91% 104.95% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,467
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 85.90 52.73 50.06 56.89 121.17 84.74 63.39 22.39%
  QoQ % 62.91% 5.33% -12.01% -53.05% 42.99% 33.68% -
  Horiz. % 135.51% 83.18% 78.97% 89.75% 191.15% 133.68% 100.00%
EPS 30.01 -2.08 35.67 10.15 71.51 14.62 29.78 0.51%
  QoQ % 1,542.79% -105.83% 251.43% -85.81% 389.12% -50.91% -
  Horiz. % 100.77% -6.98% 119.78% 34.08% 240.13% 49.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.1852 10.2152 10.2052 9.9755 10.3753 10.0355 9.8900 1.97%
  QoQ % -0.29% 0.10% 2.30% -3.85% 3.39% 1.47% -
  Horiz. % 102.98% 103.29% 103.19% 100.86% 104.91% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.7500 1.9800 2.1700 2.1400 2.5900 2.4300 2.1900 -
P/RPS 2.04 3.75 4.33 3.76 2.14 2.87 3.45 -29.48%
  QoQ % -45.60% -13.39% 15.16% 75.70% -25.44% -16.81% -
  Horiz. % 59.13% 108.70% 125.51% 108.99% 62.03% 83.19% 100.00%
P/EPS 5.83 -95.13 6.08 21.08 3.62 16.62 7.35 -14.28%
  QoQ % 106.13% -1,664.64% -71.16% 482.32% -78.22% 126.12% -
  Horiz. % 79.32% -1,294.29% 82.72% 286.80% 49.25% 226.12% 100.00%
EY 17.15 -1.05 16.45 4.74 27.62 6.02 13.60 16.67%
  QoQ % 1,733.33% -106.38% 247.05% -82.84% 358.80% -55.74% -
  Horiz. % 126.10% -7.72% 120.96% 34.85% 203.09% 44.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.17 0.19 0.21 0.21 0.25 0.24 0.22 -15.75%
  QoQ % -10.53% -9.52% 0.00% -16.00% 4.17% 9.09% -
  Horiz. % 77.27% 86.36% 95.45% 95.45% 113.64% 109.09% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 -
Price 2.2400 1.7700 2.1100 2.2500 2.4000 2.5600 2.4000 -
P/RPS 2.61 3.35 4.21 3.95 1.98 3.02 3.79 -21.96%
  QoQ % -22.09% -20.43% 6.58% 99.49% -34.44% -20.32% -
  Horiz. % 68.87% 88.39% 111.08% 104.22% 52.24% 79.68% 100.00%
P/EPS 7.46 -85.04 5.91 22.17 3.35 17.51 8.06 -5.01%
  QoQ % 108.77% -1,538.92% -73.34% 561.79% -80.87% 117.25% -
  Horiz. % 92.56% -1,055.09% 73.33% 275.06% 41.56% 217.25% 100.00%
EY 13.40 -1.18 16.91 4.51 29.81 5.71 12.41 5.24%
  QoQ % 1,235.59% -106.98% 274.94% -84.87% 422.07% -53.99% -
  Horiz. % 107.98% -9.51% 136.26% 36.34% 240.21% 46.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.22 0.17 0.21 0.23 0.23 0.25 0.24 -5.62%
  QoQ % 29.41% -19.05% -8.70% 0.00% -8.00% 4.17% -
  Horiz. % 91.67% 70.83% 87.50% 95.83% 95.83% 104.17% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers