[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 59.92%
YoY- -189.89%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 522,961 504,906 645,716 850,011 707,690 640,470 586,208 -7.30%
PBT -123,628 -128,948 -72,940 -214,857 -515,268 -168,548 360,744 -
Tax 27,566 34,614 31,472 3,739 -12,684 -25,462 -83,656 -
NP -96,061 -94,334 -41,468 -211,118 -527,952 -194,010 277,088 -
-
NP to SH -97,476 -95,426 -42,596 -211,875 -528,570 -194,208 276,960 -
-
Tax Rate - - - - - - 23.19% -
Total Cost 619,022 599,240 687,184 1,061,129 1,235,642 834,480 309,120 58.67%
-
Net Worth 2,824,088 2,814,504 2,683,522 2,868,813 2,772,973 3,143,555 3,303,288 -9.89%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,824,088 2,814,504 2,683,522 2,868,813 2,772,973 3,143,555 3,303,288 -9.89%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -18.37% -18.68% -6.42% -24.84% -74.60% -30.29% 47.27% -
ROE -3.45% -3.39% -1.59% -7.39% -19.06% -6.18% 8.38% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 163.70 158.05 202.12 266.07 221.52 200.48 183.50 -7.31%
EPS -30.51 -29.88 -13.32 -66.32 -165.45 -60.80 86.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.84 8.81 8.40 8.98 8.68 9.84 10.34 -9.89%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 167.98 162.18 207.41 273.03 227.32 205.73 188.30 -7.31%
EPS -31.31 -30.65 -13.68 -68.06 -169.78 -62.38 88.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.0713 9.0405 8.6198 9.2149 8.9071 10.0974 10.6105 -9.89%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.42 1.48 1.21 1.89 2.15 2.23 2.40 -
P/RPS 0.87 0.94 0.60 0.71 0.97 1.11 1.31 -23.82%
P/EPS -4.65 -4.95 -9.07 -2.85 -1.30 -3.67 2.77 -
EY -21.49 -20.18 -11.02 -35.09 -76.96 -27.26 36.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.14 0.21 0.25 0.23 0.23 -21.43%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 28/05/20 28/02/20 29/11/19 29/08/19 30/05/19 -
Price 1.27 1.53 1.45 1.72 1.99 2.04 2.29 -
P/RPS 0.78 0.97 0.72 0.65 0.90 1.02 1.25 -26.91%
P/EPS -4.16 -5.12 -10.87 -2.59 -1.20 -3.36 2.64 -
EY -24.03 -19.52 -9.20 -38.56 -83.14 -29.80 37.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.17 0.19 0.23 0.21 0.22 -25.95%

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