[MULPHA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 741.59%
YoY- 751.0%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 445,764 194,593 787,217 626,384 485,197 223,510 617,374 -19.56%
PBT 78,464 37,693 439,056 486,932 69,156 30,044 -78,878 -
Tax -13,093 -8,871 10,871 -10,589 -12,529 -4,437 21,749 -
NP 65,371 28,822 449,927 476,343 56,627 25,607 -57,129 -
-
NP to SH 64,493 28,723 449,392 475,928 56,551 25,654 -58,366 -
-
Tax Rate 16.69% 23.53% -2.48% 2.17% 18.12% 14.77% - -
Total Cost 380,393 165,771 337,290 150,041 428,570 197,903 674,503 -31.81%
-
Net Worth 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 11.24%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 11.24%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.66% 14.81% 57.15% 76.05% 11.67% 11.46% -9.25% -
ROE 1.85% 0.80% 12.79% 13.61% 1.81% 0.83% -1.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 143.25 62.53 249.11 197.21 152.29 69.96 193.25 -18.13%
EPS 20.73 9.23 142.21 149.84 17.75 8.03 -18.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.21 11.50 11.12 11.01 9.78 9.67 9.31 13.21%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 139.47 60.88 246.30 195.98 151.81 69.93 193.16 -19.56%
EPS 20.18 8.99 140.60 148.91 17.69 8.03 -18.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.914 11.1963 10.9946 10.9413 9.749 9.6654 9.3056 11.24%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.13 2.22 2.44 2.27 1.90 1.54 1.34 -
P/RPS 1.49 3.55 0.98 1.15 1.25 2.20 0.69 67.30%
P/EPS 10.28 24.05 1.72 1.51 10.70 19.18 -7.33 -
EY 9.73 4.16 58.28 66.01 9.34 5.21 -13.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.22 0.21 0.19 0.16 0.14 22.64%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 30/05/22 25/02/22 29/11/21 25/08/21 31/05/21 25/02/21 -
Price 2.15 2.28 2.36 2.46 2.09 1.52 1.32 -
P/RPS 1.50 3.65 0.95 1.25 1.37 2.17 0.68 69.70%
P/EPS 10.37 24.70 1.66 1.64 11.77 18.93 -7.23 -
EY 9.64 4.05 60.26 60.91 8.49 5.28 -13.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.21 0.22 0.21 0.16 0.14 22.64%

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