[MULPHA] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -12.22%
YoY- -82.16%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 802,154 773,644 970,918 878,370 891,528 778,372 787,217 1.26%
PBT -102,544 -94,824 102,463 109,370 156,928 150,772 439,056 -
Tax 25,672 16,924 -15,959 5,170 -26,186 -35,484 10,871 77.61%
NP -76,872 -77,900 86,504 114,541 130,742 115,288 449,927 -
-
NP to SH -77,298 -78,304 84,879 113,229 128,986 114,892 449,392 -
-
Tax Rate - - 15.58% -4.73% 16.69% 23.53% -2.48% -
Total Cost 879,026 851,544 884,414 763,829 760,786 663,084 337,290 89.71%
-
Net Worth 3,619,000 3,503,864 3,528,758 3,547,429 3,488,305 3,578,547 3,514,064 1.98%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,619,000 3,503,864 3,528,758 3,547,429 3,488,305 3,578,547 3,514,064 1.98%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -9.58% -10.07% 8.91% 13.04% 14.66% 14.81% 57.15% -
ROE -2.14% -2.23% 2.41% 3.19% 3.70% 3.21% 12.79% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 257.78 248.62 312.01 282.27 286.50 250.14 249.11 2.31%
EPS -24.84 -25.16 27.28 36.39 41.46 36.92 142.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.63 11.26 11.34 11.40 11.21 11.50 11.12 3.04%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 250.97 242.05 303.77 274.82 278.94 243.53 246.30 1.26%
EPS -24.18 -24.50 26.56 35.43 40.36 35.95 140.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.3229 10.9627 11.0406 11.099 10.914 11.1963 10.9946 1.98%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.48 2.39 2.15 2.28 2.13 2.22 2.44 -
P/RPS 0.96 0.96 0.69 0.81 0.74 0.89 0.98 -1.36%
P/EPS -9.98 -9.50 7.88 6.27 5.14 6.01 1.72 -
EY -10.02 -10.53 12.69 15.96 19.46 16.63 58.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.19 0.20 0.19 0.19 0.22 -3.06%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 29/05/23 24/02/23 29/11/22 26/08/22 30/05/22 25/02/22 -
Price 2.49 2.49 2.25 2.22 2.15 2.28 2.36 -
P/RPS 0.97 1.00 0.72 0.79 0.75 0.91 0.95 1.40%
P/EPS -10.02 -9.90 8.25 6.10 5.19 6.18 1.66 -
EY -9.98 -10.11 12.12 16.39 19.28 16.19 60.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.20 0.19 0.19 0.20 0.21 0.00%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment