[MULPHA] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -50.92%
YoY- 223.37%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 159,987 181,823 387,282 270,845 202,615 309,273 533,915 -55.31%
PBT 109,786 36,557 290,228 64,347 90,237 7,403 74,928 29.09%
Tax 4,410 -4,333 -61,810 -17,609 4,946 -8,553 5,386 -12.51%
NP 114,196 32,224 228,418 46,738 95,183 -1,150 80,314 26.52%
-
NP to SH 114,014 32,430 228,566 46,716 95,183 -1,150 80,314 26.39%
-
Tax Rate -4.02% 11.85% 21.30% 27.37% -5.48% 115.53% -7.19% -
Total Cost 45,791 149,599 158,864 224,107 107,432 310,423 453,601 -78.41%
-
Net Worth 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 19.97%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 19.97%
NOSH 319,618 319,618 319,618 319,618 319,618 3,196,192 3,196,192 -78.54%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 71.38% 17.72% 58.98% 17.26% 46.98% -0.37% 15.04% -
ROE 3.50% 1.02% 6.89% 1.46% 3.01% -0.04% 3.23% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.08 56.91 121.22 84.78 63.39 9.68 19.99 84.77%
EPS 35.69 10.15 71.54 14.64 29.78 -0.04 2.97 427.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.21 9.98 10.38 10.04 9.89 0.96 0.93 396.13%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.39 58.40 124.40 87.00 65.08 99.34 171.50 -55.31%
EPS 36.62 10.42 73.42 15.01 30.57 -0.37 25.80 26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4771 10.2413 10.6518 10.3029 10.1535 9.8559 7.9788 19.97%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.17 2.14 2.59 2.43 2.19 0.255 0.225 -
P/RPS 4.33 3.76 2.14 2.87 3.45 2.64 1.13 145.47%
P/EPS 6.08 21.08 3.62 16.62 7.35 -708.72 7.48 -12.93%
EY 16.45 4.74 27.62 6.02 13.60 -0.14 13.36 14.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.25 0.24 0.22 0.27 0.24 -8.53%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 -
Price 2.11 2.25 2.40 2.56 2.40 0.24 0.24 -
P/RPS 4.21 3.95 1.98 3.02 3.79 2.48 1.20 131.41%
P/EPS 5.91 22.17 3.35 17.51 8.06 -667.03 7.98 -18.18%
EY 16.91 4.51 29.81 5.71 12.41 -0.15 12.53 22.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.23 0.25 0.24 0.25 0.26 -13.30%

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