[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 143.95%
YoY- 340.91%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 787,217 626,384 485,197 223,510 617,374 392,221 252,453 112.99%
PBT 439,056 486,932 69,156 30,044 -78,878 -92,721 -64,474 -
Tax 10,871 -10,589 -12,529 -4,437 21,749 20,675 17,307 -26.59%
NP 449,927 476,343 56,627 25,607 -57,129 -72,046 -47,167 -
-
NP to SH 449,392 475,928 56,551 25,654 -58,366 -73,107 -47,713 -
-
Tax Rate -2.48% 2.17% 18.12% 14.77% - - - -
Total Cost 337,290 150,041 428,570 197,903 674,503 464,267 299,620 8.19%
-
Net Worth 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 15.90%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 15.90%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 57.15% 76.05% 11.67% 11.46% -9.25% -18.37% -18.68% -
ROE 12.79% 13.61% 1.81% 0.83% -1.96% -2.59% -1.70% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 249.11 197.21 152.29 69.96 193.25 122.77 79.02 114.54%
EPS 142.21 149.84 17.75 8.03 -18.27 -22.88 -14.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.12 11.01 9.78 9.67 9.31 8.84 8.81 16.74%
Adjusted Per Share Value based on latest NOSH - 319,618
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 246.30 195.98 151.81 69.93 193.16 122.72 78.99 112.99%
EPS 140.60 148.91 17.69 8.03 -18.26 -22.87 -14.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.9946 10.9413 9.749 9.6654 9.3056 8.8358 8.8058 15.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.44 2.27 1.90 1.54 1.34 1.42 1.48 -
P/RPS 0.98 1.15 1.25 2.20 0.69 1.16 1.87 -34.92%
P/EPS 1.72 1.51 10.70 19.18 -7.33 -6.21 -9.91 -
EY 58.28 66.01 9.34 5.21 -13.63 -16.12 -10.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.19 0.16 0.14 0.16 0.17 18.69%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 25/08/21 31/05/21 25/02/21 26/11/20 28/08/20 -
Price 2.36 2.46 2.09 1.52 1.32 1.27 1.53 -
P/RPS 0.95 1.25 1.37 2.17 0.68 1.03 1.94 -37.79%
P/EPS 1.66 1.64 11.77 18.93 -7.23 -5.55 -10.24 -
EY 60.26 60.91 8.49 5.28 -13.84 -18.02 -9.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.21 0.16 0.14 0.14 0.17 15.08%

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