[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -91.22%
YoY- 2920.0%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 784,904 510,355 341,810 181,823 1,170,015 782,733 511,888 32.86%
PBT 308,614 146,635 146,343 36,557 452,215 161,987 97,640 114.92%
Tax -72,885 -6,797 77 -4,333 -83,026 -21,216 -3,607 637.81%
NP 235,729 139,838 146,420 32,224 369,189 140,771 94,033 84.23%
-
NP to SH 235,699 139,795 146,444 32,430 369,315 140,749 94,033 84.21%
-
Tax Rate 23.62% 4.64% -0.05% 11.85% 18.36% 13.10% 3.69% -
Total Cost 549,175 370,517 195,390 149,599 800,826 641,962 417,855 19.92%
-
Net Worth 3,255,368 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 1.97%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,255,368 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 1.97%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 30.03% 27.40% 42.84% 17.72% 31.55% 17.98% 18.37% -
ROE 7.24% 4.28% 4.49% 1.02% 11.14% 4.39% 2.97% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 245.69 159.75 106.99 56.91 366.23 245.01 160.16 32.90%
EPS 73.78 43.76 45.84 10.15 115.60 44.06 29.42 84.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.19 10.22 10.21 9.98 10.38 10.04 9.89 2.00%
Adjusted Per Share Value based on latest NOSH - 319,618
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 252.12 163.93 109.79 58.40 375.82 251.42 164.42 32.87%
EPS 75.71 44.90 47.04 10.42 118.63 45.21 30.20 84.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4566 10.4874 10.4771 10.2413 10.6518 10.3029 10.1535 1.97%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.75 1.98 2.17 2.14 2.59 2.43 2.19 -
P/RPS 0.71 1.24 2.03 3.76 0.71 0.99 1.37 -35.40%
P/EPS 2.37 4.52 4.73 21.08 2.24 5.52 7.44 -53.26%
EY 42.16 22.10 21.12 4.74 44.63 18.13 13.43 113.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.21 0.21 0.25 0.24 0.22 -15.75%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 -
Price 2.24 1.77 2.11 2.25 2.40 2.56 2.40 -
P/RPS 0.91 1.11 1.97 3.95 0.66 1.04 1.50 -28.27%
P/EPS 3.04 4.04 4.60 22.17 2.08 5.81 8.16 -48.13%
EY 32.94 24.72 21.73 4.51 48.17 17.21 12.26 92.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.21 0.23 0.23 0.25 0.24 -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