[MULPHA] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1257.34%
YoY- 1751.48%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 251,171 194,593 160,833 141,187 261,687 223,510 225,153 7.58%
PBT 40,771 37,693 -47,876 417,776 39,112 30,044 13,843 105.87%
Tax -4,222 -8,871 21,460 1,940 -8,092 -4,437 1,074 -
NP 36,549 28,822 -26,416 419,716 31,020 25,607 14,917 82.04%
-
NP to SH 35,770 28,723 -26,536 419,377 30,897 25,654 14,741 80.86%
-
Tax Rate 10.36% 23.53% - -0.46% 20.69% 14.77% -7.76% -
Total Cost 214,622 165,771 187,249 -278,529 230,667 197,903 210,236 1.38%
-
Net Worth 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 11.24%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 11.24%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.55% 14.81% -16.42% 297.28% 11.85% 11.46% 6.63% -
ROE 1.03% 0.80% -0.76% 11.99% 0.99% 0.83% 0.50% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 80.72 62.53 50.89 44.45 82.14 69.96 70.48 9.49%
EPS 11.50 9.23 -7.63 132.09 9.72 8.03 4.61 84.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.21 11.50 11.12 11.01 9.78 9.67 9.31 13.21%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 80.68 62.51 51.66 45.35 84.06 71.79 72.32 7.58%
EPS 11.49 9.23 -8.52 134.71 9.92 8.24 4.73 80.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.2048 11.4947 11.2876 11.2329 10.0088 9.923 9.5536 11.24%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.13 2.22 2.44 2.27 1.90 1.54 1.34 -
P/RPS 2.64 3.55 4.79 5.11 2.31 2.20 1.90 24.59%
P/EPS 18.53 24.05 -29.06 1.72 19.59 19.18 29.04 -25.94%
EY 5.40 4.16 -3.44 58.17 5.10 5.21 3.44 35.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.22 0.21 0.19 0.16 0.14 22.64%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 30/05/22 25/02/22 29/11/21 25/08/21 31/05/21 25/02/21 -
Price 2.15 2.28 2.36 2.46 2.09 1.52 1.32 -
P/RPS 2.66 3.65 4.64 5.53 2.54 2.17 1.87 26.56%
P/EPS 18.70 24.70 -28.10 1.86 21.55 18.93 28.61 -24.74%
EY 5.35 4.05 -3.56 53.67 4.64 5.28 3.50 32.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.21 0.22 0.21 0.16 0.14 22.64%

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