[MULPHA] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 31.49%
YoY- 91.52%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 261,687 223,510 225,153 139,768 91,024 161,429 319,243 -12.42%
PBT 39,112 30,044 13,843 -28,247 -46,239 -18,235 171,594 -62.71%
Tax -8,092 -4,437 1,074 3,368 9,439 7,868 13,252 -
NP 31,020 25,607 14,917 -24,879 -36,800 -10,367 184,846 -69.60%
-
NP to SH 30,897 25,654 14,741 -25,394 -37,064 -10,649 184,553 -69.65%
-
Tax Rate 20.69% 14.77% -7.76% - - - -7.72% -
Total Cost 230,667 197,903 210,236 164,647 127,824 171,796 134,397 43.39%
-
Net Worth 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 2,683,522 2,868,813 5.66%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 2,683,522 2,868,813 5.66%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.85% 11.46% 6.63% -17.80% -40.43% -6.42% 57.90% -
ROE 0.99% 0.83% 0.50% -0.90% -1.32% -0.40% 6.43% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 82.14 69.96 70.48 43.75 28.49 50.53 99.93 -12.26%
EPS 9.72 8.03 4.61 -7.94 -11.61 -3.33 57.77 -69.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.78 9.67 9.31 8.84 8.81 8.40 8.98 5.85%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 81.87 69.93 70.44 43.73 28.48 50.51 99.88 -12.42%
EPS 9.67 8.03 4.61 -7.95 -11.60 -3.33 57.74 -69.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.749 9.6654 9.3056 8.8358 8.8058 8.396 8.9758 5.66%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.90 1.54 1.34 1.42 1.48 1.21 1.89 -
P/RPS 2.31 2.20 1.90 3.25 5.19 2.39 1.89 14.32%
P/EPS 19.59 19.18 29.04 -17.86 -12.76 -36.30 3.27 230.21%
EY 5.10 5.21 3.44 -5.60 -7.84 -2.75 30.57 -69.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.16 0.14 0.16 0.17 0.14 0.21 -6.46%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 31/05/21 25/02/21 26/11/20 28/08/20 28/05/20 28/02/20 -
Price 2.09 1.52 1.32 1.27 1.53 1.45 1.72 -
P/RPS 2.54 2.17 1.87 2.90 5.37 2.87 1.72 29.70%
P/EPS 21.55 18.93 28.61 -15.98 -13.19 -43.50 2.98 274.40%
EY 4.64 5.28 3.50 -6.26 -7.58 -2.30 33.59 -73.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.14 0.14 0.17 0.17 0.19 6.90%

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