[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -93.61%
YoY- 11.96%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 970,918 658,778 445,764 194,593 787,217 626,384 485,197 58.59%
PBT 102,463 82,028 78,464 37,693 439,056 486,932 69,156 29.87%
Tax -15,959 3,878 -13,093 -8,871 10,871 -10,589 -12,529 17.45%
NP 86,504 85,906 65,371 28,822 449,927 476,343 56,627 32.53%
-
NP to SH 84,879 84,922 64,493 28,723 449,392 475,928 56,551 30.99%
-
Tax Rate 15.58% -4.73% 16.69% 23.53% -2.48% 2.17% 18.12% -
Total Cost 884,414 572,872 380,393 165,771 337,290 150,041 428,570 61.87%
-
Net Worth 3,528,758 3,547,429 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 8.62%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,528,758 3,547,429 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 8.62%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.91% 13.04% 14.66% 14.81% 57.15% 76.05% 11.67% -
ROE 2.41% 2.39% 1.85% 0.80% 12.79% 13.61% 1.81% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 312.01 211.70 143.25 62.53 249.11 197.21 152.29 61.10%
EPS 27.28 27.29 20.73 9.23 142.21 149.84 17.75 33.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.34 11.40 11.21 11.50 11.12 11.01 9.78 10.33%
Adjusted Per Share Value based on latest NOSH - 319,618
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 303.77 206.11 139.47 60.88 246.30 195.98 151.81 58.59%
EPS 26.56 26.57 20.18 8.99 140.60 148.91 17.69 31.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.0406 11.099 10.914 11.1963 10.9946 10.9413 9.749 8.62%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.15 2.28 2.13 2.22 2.44 2.27 1.90 -
P/RPS 0.69 1.08 1.49 3.55 0.98 1.15 1.25 -32.63%
P/EPS 7.88 8.35 10.28 24.05 1.72 1.51 10.70 -18.40%
EY 12.69 11.97 9.73 4.16 58.28 66.01 9.34 22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.19 0.19 0.22 0.21 0.19 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 26/08/22 30/05/22 25/02/22 29/11/21 25/08/21 -
Price 2.25 2.22 2.15 2.28 2.36 2.46 2.09 -
P/RPS 0.72 1.05 1.50 3.65 0.95 1.25 1.37 -34.79%
P/EPS 8.25 8.13 10.37 24.70 1.66 1.64 11.77 -21.04%
EY 12.12 12.29 9.64 4.05 60.26 60.91 8.49 26.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.19 0.20 0.21 0.22 0.21 -3.19%

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