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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 173,683 146,552 274,549 168,545 159,987 181,823 387,282 -41.50%
  QoQ % 18.51% -46.62% 62.89% 5.35% -12.01% -53.05% -
  Horiz. % 44.85% 37.84% 70.89% 43.52% 41.31% 46.95% 100.00%
PBT -174,460 90,186 161,979 292 109,786 36,557 290,228 -
  QoQ % -293.44% -44.32% 55,372.26% -99.73% 200.31% -87.40% -
  Horiz. % -60.11% 31.07% 55.81% 0.10% 37.83% 12.60% 100.00%
Tax 8,183 -20,914 -66,088 -6,874 4,410 -4,333 -61,810 -
  QoQ % 139.13% 68.35% -861.42% -255.87% 201.78% 92.99% -
  Horiz. % -13.24% 33.84% 106.92% 11.12% -7.13% 7.01% 100.00%
NP -166,277 69,272 95,891 -6,582 114,196 32,224 228,418 -
  QoQ % -340.03% -27.76% 1,556.87% -105.76% 254.38% -85.89% -
  Horiz. % -72.80% 30.33% 41.98% -2.88% 49.99% 14.11% 100.00%
NP to SH -166,344 69,240 95,904 -6,649 114,014 32,430 228,566 -
  QoQ % -340.24% -27.80% 1,542.38% -105.83% 251.57% -85.81% -
  Horiz. % -72.78% 30.29% 41.96% -2.91% 49.88% 14.19% 100.00%
Tax Rate - % 23.19 % 40.80 % 2,354.11 % -4.02 % 11.85 % 21.30 % -
  QoQ % 0.00% -43.16% -98.27% 58,659.95% -133.92% -44.37% -
  Horiz. % 0.00% 108.87% 191.55% 11,052.16% -18.87% 55.63% 100.00%
Total Cost 339,960 77,280 178,658 175,127 45,791 149,599 158,864 66.29%
  QoQ % 339.91% -56.74% 2.02% 282.45% -69.39% -5.83% -
  Horiz. % 213.99% 48.65% 112.46% 110.24% 28.82% 94.17% 100.00%
Net Worth 3,143,555 3,303,288 3,255,368 3,264,952 3,261,758 3,188,350 3,316,140 -3.51%
  QoQ % -4.84% 1.47% -0.29% 0.10% 2.30% -3.85% -
  Horiz. % 94.80% 99.61% 98.17% 98.46% 98.36% 96.15% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 3,143,555 3,303,288 3,255,368 3,264,952 3,261,758 3,188,350 3,316,140 -3.51%
  QoQ % -4.84% 1.47% -0.29% 0.10% 2.30% -3.85% -
  Horiz. % 94.80% 99.61% 98.17% 98.46% 98.36% 96.15% 100.00%
NOSH 319,467 319,467 319,467 319,467 319,467 319,474 319,474 -0.00%
  QoQ % 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 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -95.74 % 47.27 % 34.93 % -3.91 % 71.38 % 17.72 % 58.98 % -
  QoQ % -302.54% 35.33% 993.35% -105.48% 302.82% -69.96% -
  Horiz. % -162.33% 80.15% 59.22% -6.63% 121.02% 30.04% 100.00%
ROE -5.29 % 2.10 % 2.95 % -0.20 % 3.50 % 1.02 % 6.89 % -
  QoQ % -351.90% -28.81% 1,575.00% -105.71% 243.14% -85.20% -
  Horiz. % -76.78% 30.48% 42.82% -2.90% 50.80% 14.80% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 54.37 45.87 85.94 52.76 50.08 56.91 121.22 -41.49%
  QoQ % 18.53% -46.63% 62.89% 5.35% -12.00% -53.05% -
  Horiz. % 44.85% 37.84% 70.90% 43.52% 41.31% 46.95% 100.00%
EPS -52.07 21.67 30.02 -2.08 35.69 10.15 71.54 -
  QoQ % -340.29% -27.81% 1,543.27% -105.83% 251.63% -85.81% -
  Horiz. % -72.78% 30.29% 41.96% -2.91% 49.89% 14.19% 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 9.8400 10.3400 10.1900 10.2200 10.2100 9.9800 10.3800 -3.51%
  QoQ % -4.84% 1.47% -0.29% 0.10% 2.30% -3.85% -
  Horiz. % 94.80% 99.61% 98.17% 98.46% 98.36% 96.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 54.34 45.85 85.90 52.73 50.06 56.89 121.17 -41.50%
  QoQ % 18.52% -46.62% 62.91% 5.33% -12.01% -53.05% -
  Horiz. % 44.85% 37.84% 70.89% 43.52% 41.31% 46.95% 100.00%
EPS -52.04 21.66 30.01 -2.08 35.67 10.15 71.51 -
  QoQ % -340.26% -27.82% 1,542.79% -105.83% 251.43% -85.81% -
  Horiz. % -72.77% 30.29% 41.97% -2.91% 49.88% 14.19% 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 9.8354 10.3351 10.1852 10.2152 10.2052 9.9755 10.3753 -3.51%
  QoQ % -4.83% 1.47% -0.29% 0.10% 2.30% -3.85% -
  Horiz. % 94.80% 99.61% 98.17% 98.46% 98.36% 96.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.2300 2.4000 1.7500 1.9800 2.1700 2.1400 2.5900 -
P/RPS 4.10 5.23 2.04 3.75 4.33 3.76 2.14 54.44%
  QoQ % -21.61% 156.37% -45.60% -13.39% 15.16% 75.70% -
  Horiz. % 191.59% 244.39% 95.33% 175.23% 202.34% 175.70% 100.00%
P/EPS -4.28 11.07 5.83 -95.13 6.08 21.08 3.62 -
  QoQ % -138.66% 89.88% 106.13% -1,664.64% -71.16% 482.32% -
  Horiz. % -118.23% 305.80% 161.05% -2,627.90% 167.96% 582.32% 100.00%
EY -23.35 9.03 17.15 -1.05 16.45 4.74 27.62 -
  QoQ % -358.58% -47.35% 1,733.33% -106.38% 247.05% -82.84% -
  Horiz. % -84.54% 32.69% 62.09% -3.80% 59.56% 17.16% 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 0.23 0.23 0.17 0.19 0.21 0.21 0.25 -5.42%
  QoQ % 0.00% 35.29% -10.53% -9.52% 0.00% -16.00% -
  Horiz. % 92.00% 92.00% 68.00% 76.00% 84.00% 84.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 -
Price 2.0400 2.2900 2.2400 1.7700 2.1100 2.2500 2.4000 -
P/RPS 3.75 4.99 2.61 3.35 4.21 3.95 1.98 53.26%
  QoQ % -24.85% 91.19% -22.09% -20.43% 6.58% 99.49% -
  Horiz. % 189.39% 252.02% 131.82% 169.19% 212.63% 199.49% 100.00%
P/EPS -3.92 10.57 7.46 -85.04 5.91 22.17 3.35 -
  QoQ % -137.09% 41.69% 108.77% -1,538.92% -73.34% 561.79% -
  Horiz. % -117.01% 315.52% 222.69% -2,538.51% 176.42% 661.79% 100.00%
EY -25.52 9.46 13.40 -1.18 16.91 4.51 29.81 -
  QoQ % -369.77% -29.40% 1,235.59% -106.98% 274.94% -84.87% -
  Horiz. % -85.61% 31.73% 44.95% -3.96% 56.73% 15.13% 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 0.21 0.22 0.22 0.17 0.21 0.23 0.23 -5.90%
  QoQ % -4.55% 0.00% 29.41% -19.05% -8.70% 0.00% -
  Horiz. % 91.30% 95.65% 95.65% 73.91% 91.30% 100.00% 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.
 


 

334  324  564  1056 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.015 
 IWCITY 1.020.00 
 TIGER 0.13+0.01 
 TDM 0.32+0.035 
 RSAWIT 0.35+0.065 
 EDUSPEC 0.03+0.005 
 SERBADK-WA 0.48+0.175 
 DGB 0.130.00 
 WCEHB 0.345+0.015 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers