[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 40.12%
YoY- 72.45%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 835,178 970,394 894,040 617,374 522,961 504,906 645,716 18.69%
PBT 649,242 138,312 120,176 -78,878 -123,628 -128,948 -72,940 -
Tax -14,118 -25,058 -17,748 21,749 27,566 34,614 31,472 -
NP 635,124 113,254 102,428 -57,129 -96,061 -94,334 -41,468 -
-
NP to SH 634,570 113,102 102,616 -58,366 -97,476 -95,426 -42,596 -
-
Tax Rate 2.17% 18.12% 14.77% - - - - -
Total Cost 200,054 857,140 791,612 674,503 619,022 599,240 687,184 -56.04%
-
Net Worth 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 2,683,522 19.28%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 2,683,522 19.28%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 76.05% 11.67% 11.46% -9.25% -18.37% -18.68% -6.42% -
ROE 18.15% 3.63% 3.32% -1.96% -3.45% -3.39% -1.59% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 262.95 304.58 279.85 193.25 163.70 158.05 202.12 19.15%
EPS 199.79 35.50 32.12 -18.27 -30.51 -29.88 -13.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.01 9.78 9.67 9.31 8.84 8.81 8.40 19.74%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 261.31 303.61 279.72 193.16 163.62 157.97 202.03 18.69%
EPS 198.54 35.39 32.11 -18.26 -30.50 -29.86 -13.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.9413 9.749 9.6654 9.3056 8.8358 8.8058 8.396 19.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.27 1.90 1.54 1.34 1.42 1.48 1.21 -
P/RPS 0.86 0.62 0.55 0.69 0.87 0.94 0.60 27.09%
P/EPS 1.14 5.35 4.79 -7.33 -4.65 -4.95 -9.07 -
EY 88.01 18.68 20.86 -13.63 -21.49 -20.18 -11.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.16 0.14 0.16 0.17 0.14 31.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 25/08/21 31/05/21 25/02/21 26/11/20 28/08/20 28/05/20 -
Price 2.46 2.09 1.52 1.32 1.27 1.53 1.45 -
P/RPS 0.94 0.69 0.54 0.68 0.78 0.97 0.72 19.43%
P/EPS 1.23 5.89 4.73 -7.23 -4.16 -5.12 -10.87 -
EY 81.21 16.99 21.13 -13.84 -24.03 -19.52 -9.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.16 0.14 0.14 0.17 0.17 18.73%

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