[MULPHA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -5.58%
YoY- 869.96%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 658,778 445,764 194,593 787,217 626,384 485,197 223,510 105.43%
PBT 82,028 78,464 37,693 439,056 486,932 69,156 30,044 95.22%
Tax 3,878 -13,093 -8,871 10,871 -10,589 -12,529 -4,437 -
NP 85,906 65,371 28,822 449,927 476,343 56,627 25,607 123.93%
-
NP to SH 84,922 64,493 28,723 449,392 475,928 56,551 25,654 121.95%
-
Tax Rate -4.73% 16.69% 23.53% -2.48% 2.17% 18.12% 14.77% -
Total Cost 572,872 380,393 165,771 337,290 150,041 428,570 197,903 102.98%
-
Net Worth 3,547,429 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 9.64%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,547,429 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 9.64%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.04% 14.66% 14.81% 57.15% 76.05% 11.67% 11.46% -
ROE 2.39% 1.85% 0.80% 12.79% 13.61% 1.81% 0.83% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 211.70 143.25 62.53 249.11 197.21 152.29 69.96 109.06%
EPS 27.29 20.73 9.23 142.21 149.84 17.75 8.03 125.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.40 11.21 11.50 11.12 11.01 9.78 9.67 11.58%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 211.61 143.18 62.51 252.86 201.20 155.85 71.79 105.44%
EPS 27.28 20.72 9.23 144.35 152.87 18.16 8.24 121.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.3947 11.2048 11.4947 11.2876 11.2329 10.0088 9.923 9.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.28 2.13 2.22 2.44 2.27 1.90 1.54 -
P/RPS 1.08 1.49 3.55 0.98 1.15 1.25 2.20 -37.74%
P/EPS 8.35 10.28 24.05 1.72 1.51 10.70 19.18 -42.52%
EY 11.97 9.73 4.16 58.28 66.01 9.34 5.21 74.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.19 0.22 0.21 0.19 0.16 16.02%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 30/05/22 25/02/22 29/11/21 25/08/21 31/05/21 -
Price 2.22 2.15 2.28 2.36 2.46 2.09 1.52 -
P/RPS 1.05 1.50 3.65 0.95 1.25 1.37 2.17 -38.33%
P/EPS 8.13 10.37 24.70 1.66 1.64 11.77 18.93 -43.04%
EY 12.29 9.64 4.05 60.26 60.91 8.49 5.28 75.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.20 0.21 0.22 0.21 0.16 12.12%

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