[MULPHA] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 537.77%
YoY- 270.38%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 637,042 601,394 585,012 609,024 730,733 688,204 670,796 -3.37%
PBT 171,653 309,600 453,646 953,572 84,118 49,757 41,168 158.38%
Tax 4,528 -74,873 -103,402 -240,408 28,395 16,588 18,402 -60.63%
NP 176,181 234,726 350,244 713,164 112,513 66,345 59,570 105.63%
-
NP to SH 178,926 237,794 353,736 714,944 112,101 67,193 58,540 110.18%
-
Tax Rate -2.64% 24.18% 22.79% 25.21% -33.76% -33.34% -44.70% -
Total Cost 460,861 366,668 234,768 -104,140 618,220 621,858 611,226 -17.11%
-
Net Worth 3,035,194 2,339,685 3,044,703 2,673,357 2,532,964 2,362,980 2,021,043 31.04%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,035,194 2,339,685 3,044,703 2,673,357 2,532,964 2,362,980 2,021,043 31.04%
NOSH 2,334,765 2,339,685 2,342,079 2,105,005 2,110,803 2,019,641 1,837,312 17.26%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 27.66% 39.03% 59.87% 117.10% 15.40% 9.64% 8.88% -
ROE 5.90% 10.16% 11.62% 26.74% 4.43% 2.84% 2.90% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.29 25.70 24.98 28.93 34.62 34.08 36.51 -17.59%
EPS 7.64 10.16 15.10 33.96 5.31 3.33 3.18 79.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.00 1.30 1.27 1.20 1.17 1.10 11.74%
Adjusted Per Share Value based on latest NOSH - 2,105,005
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 204.62 193.17 187.91 195.63 234.72 221.06 215.47 -3.37%
EPS 57.47 76.38 113.62 229.65 36.01 21.58 18.80 110.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7494 7.5153 9.7799 8.5871 8.1362 7.5902 6.4918 31.04%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.40 0.35 0.50 0.53 0.53 0.41 0.41 -
P/RPS 1.47 1.36 2.00 1.83 1.53 1.20 1.12 19.81%
P/EPS 5.22 3.44 3.31 1.56 9.98 12.32 12.87 -45.11%
EY 19.16 29.04 30.21 64.08 10.02 8.11 7.77 82.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.38 0.42 0.44 0.35 0.37 -11.09%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 25/08/11 20/05/11 28/02/11 23/11/10 26/08/10 -
Price 0.43 0.38 0.41 0.51 0.50 0.49 0.40 -
P/RPS 1.58 1.48 1.64 1.76 1.44 1.44 1.10 27.22%
P/EPS 5.61 3.74 2.71 1.50 9.41 14.73 12.55 -41.45%
EY 17.82 26.75 36.84 66.60 10.62 6.79 7.97 70.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.32 0.40 0.42 0.42 0.36 -5.62%

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