[MULPHA] QoQ Cumulative 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- 31.68%
YoY- -82.16%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 401,077 193,411 970,918 658,778 445,764 194,593 787,217 -36.28%
PBT -51,272 -23,706 102,463 82,028 78,464 37,693 439,056 -
Tax 12,836 4,231 -15,959 3,878 -13,093 -8,871 10,871 11.74%
NP -38,436 -19,475 86,504 85,906 65,371 28,822 449,927 -
-
NP to SH -38,649 -19,576 84,879 84,922 64,493 28,723 449,392 -
-
Tax Rate - - 15.58% -4.73% 16.69% 23.53% -2.48% -
Total Cost 439,513 212,886 884,414 572,872 380,393 165,771 337,290 19.35%
-
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 -1.07% -0.56% 2.41% 2.39% 1.85% 0.80% 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 128.89 62.15 312.01 211.70 143.25 62.53 249.11 -35.62%
EPS -12.42 -6.29 27.28 27.29 20.73 9.23 142.21 -
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 125.49 60.51 303.77 206.11 139.47 60.88 246.30 -36.28%
EPS -12.09 -6.12 26.56 26.57 20.18 8.99 140.60 -
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 1.92 3.85 0.69 1.08 1.49 3.55 0.98 56.76%
P/EPS -19.97 -37.99 7.88 8.35 10.28 24.05 1.72 -
EY -5.01 -2.63 12.69 11.97 9.73 4.16 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 1.93 4.01 0.72 1.05 1.50 3.65 0.95 60.61%
P/EPS -20.05 -39.58 8.25 8.13 10.37 24.70 1.66 -
EY -4.99 -2.53 12.12 12.29 9.64 4.05 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