Highlights

[MULPHA] YoY Quarter Result on 2020-06-30 [#2]

Stock [MULPHA]: MULPHA INTERNATIONAL BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -248.05%    YoY -     77.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 91,024 173,683 159,987 202,615 205,483 259,370 179,000 -10.65%
  YoY % -47.59% 8.56% -21.04% -1.40% -20.78% 44.90% -
  Horiz. % 50.85% 97.03% 89.38% 113.19% 114.79% 144.90% 100.00%
PBT -46,239 -174,460 109,786 90,237 -22,398 12,303 -4,199 49.10%
  YoY % 73.50% -258.91% 21.66% 502.88% -282.05% 393.00% -
  Horiz. % 1,101.19% 4,154.80% -2,614.57% -2,149.01% 533.41% -293.00% 100.00%
Tax 9,439 8,183 4,410 4,946 574 1,019 28,649 -16.88%
  YoY % 15.35% 85.56% -10.84% 761.67% -43.67% -96.44% -
  Horiz. % 32.95% 28.56% 15.39% 17.26% 2.00% 3.56% 100.00%
NP -36,800 -166,277 114,196 95,183 -21,824 13,322 24,450 -
  YoY % 77.87% -245.61% 19.98% 536.14% -263.82% -45.51% -
  Horiz. % -150.51% -680.07% 467.06% 389.30% -89.26% 54.49% 100.00%
NP to SH -37,064 -166,344 114,014 95,183 -21,824 13,322 25,275 -
  YoY % 77.72% -245.90% 19.78% 536.14% -263.82% -47.29% -
  Horiz. % -146.64% -658.14% 451.09% 376.59% -86.35% 52.71% 100.00%
Tax Rate - % - % -4.02 % -5.48 % - % -8.28 % - % -
  YoY % 0.00% 0.00% 26.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 48.55% 66.18% 0.00% 100.00% -
Total Cost 127,824 339,960 45,791 107,432 227,307 246,048 154,550 -3.11%
  YoY % -62.40% 642.42% -57.38% -52.74% -7.62% 59.20% -
  Horiz. % 82.71% 219.97% 29.63% 69.51% 147.08% 159.20% 100.00%
Net Worth 2,814,504 3,143,555 3,261,758 3,161,022 1,934,911 2,385,067 2,377,563 2.85%
  YoY % -10.47% -3.62% 3.19% 63.37% -18.87% 0.32% -
  Horiz. % 118.38% 132.22% 137.19% 132.95% 81.38% 100.32% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,814,504 3,143,555 3,261,758 3,161,022 1,934,911 2,385,067 2,377,563 2.85%
  YoY % -10.47% -3.62% 3.19% 63.37% -18.87% 0.32% -
  Horiz. % 118.38% 132.22% 137.19% 132.95% 81.38% 100.32% 100.00%
NOSH 319,467 319,467 319,467 319,618 2,249,896 2,148,709 2,141,949 -27.16%
  YoY % 0.00% 0.00% -0.05% -85.79% 4.71% 0.32% -
  Horiz. % 14.91% 14.91% 14.91% 14.92% 105.04% 100.32% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -40.43 % -95.74 % 71.38 % 46.98 % -10.62 % 5.14 % 13.66 % -
  YoY % 57.77% -234.13% 51.94% 542.37% -306.61% -62.37% -
  Horiz. % -295.97% -700.88% 522.55% 343.92% -77.75% 37.63% 100.00%
ROE -1.32 % -5.29 % 3.50 % 3.01 % -1.13 % 0.56 % 1.06 % -
  YoY % 75.05% -251.14% 16.28% 366.37% -301.79% -47.17% -
  Horiz. % -124.53% -499.06% 330.19% 283.96% -106.60% 52.83% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 28.49 54.37 50.08 63.39 9.13 12.07 8.36 22.65%
  YoY % -47.60% 8.57% -21.00% 594.30% -24.36% 44.38% -
  Horiz. % 340.79% 650.36% 599.04% 758.25% 109.21% 144.38% 100.00%
EPS -11.61 -52.07 35.69 29.78 -0.97 0.62 1.18 -
  YoY % 77.70% -245.90% 19.85% 3,170.10% -256.45% -47.46% -
  Horiz. % -983.90% -4,412.71% 3,024.58% 2,523.73% -82.20% 52.54% 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 8.8100 9.8400 10.2100 9.8900 0.8600 1.1100 1.1100 41.19%
  YoY % -10.47% -3.62% 3.24% 1,050.00% -22.52% 0.00% -
  Horiz. % 793.69% 886.49% 919.82% 890.99% 77.48% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 28.48 54.34 50.06 63.39 64.29 81.15 56.00 -10.65%
  YoY % -47.59% 8.55% -21.03% -1.40% -20.78% 44.91% -
  Horiz. % 50.86% 97.04% 89.39% 113.20% 114.80% 144.91% 100.00%
EPS -11.60 -52.04 35.67 29.78 -6.83 4.17 7.91 -
  YoY % 77.71% -245.89% 19.78% 536.02% -263.79% -47.28% -
  Horiz. % -146.65% -657.90% 450.95% 376.49% -86.35% 52.72% 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 8.8058 9.8354 10.2052 9.8900 6.0538 7.4622 7.4388 2.85%
  YoY % -10.47% -3.62% 3.19% 63.37% -18.87% 0.31% -
  Horiz. % 118.38% 132.22% 137.19% 132.95% 81.38% 100.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.4800 2.2300 2.1700 2.1900 0.2350 0.3600 0.4400 -
P/RPS 5.19 4.10 4.33 3.45 2.57 2.98 5.27 -0.25%
  YoY % 26.59% -5.31% 25.51% 34.24% -13.76% -43.45% -
  Horiz. % 98.48% 77.80% 82.16% 65.46% 48.77% 56.55% 100.00%
P/EPS -12.76 -4.28 6.08 7.35 -24.23 58.06 37.29 -
  YoY % -198.13% -170.39% -17.28% 130.33% -141.73% 55.70% -
  Horiz. % -34.22% -11.48% 16.30% 19.71% -64.98% 155.70% 100.00%
EY -7.84 -23.35 16.45 13.60 -4.13 1.72 2.68 -
  YoY % 66.42% -241.95% 20.96% 429.30% -340.12% -35.82% -
  Horiz. % -292.54% -871.27% 613.81% 507.46% -154.10% 64.18% 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 0.17 0.23 0.21 0.22 0.27 0.32 0.40 -13.28%
  YoY % -26.09% 9.52% -4.55% -18.52% -15.62% -20.00% -
  Horiz. % 42.50% 57.50% 52.50% 55.00% 67.50% 80.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 -
Price 1.5300 2.0400 2.1100 2.4000 0.2250 0.2850 0.4850 -
P/RPS 5.37 3.75 4.21 3.79 2.46 2.36 5.80 -1.27%
  YoY % 43.20% -10.93% 11.08% 54.07% 4.24% -59.31% -
  Horiz. % 92.59% 64.66% 72.59% 65.34% 42.41% 40.69% 100.00%
P/EPS -13.19 -3.92 5.91 8.06 -23.20 45.97 41.10 -
  YoY % -236.48% -166.33% -26.67% 134.74% -150.47% 11.85% -
  Horiz. % -32.09% -9.54% 14.38% 19.61% -56.45% 111.85% 100.00%
EY -7.58 -25.52 16.91 12.41 -4.31 2.18 2.43 -
  YoY % 70.30% -250.92% 36.26% 387.94% -297.71% -10.29% -
  Horiz. % -311.93% -1,050.21% 695.88% 510.70% -177.37% 89.71% 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 0.17 0.21 0.21 0.24 0.26 0.26 0.44 -14.65%
  YoY % -19.05% 0.00% -12.50% -7.69% 0.00% -40.91% -
  Horiz. % 38.64% 47.73% 47.73% 54.55% 59.09% 59.09% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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