[MULPHA] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 312.09%
YoY- 9.28%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 270,845 202,615 309,273 533,915 334,685 205,483 202,442 21.39%
PBT 64,347 90,237 7,403 74,928 -37,864 -22,398 -6,763 -
Tax -17,609 4,946 -8,553 5,386 -3 574 2,940 -
NP 46,738 95,183 -1,150 80,314 -37,867 -21,824 -3,823 -
-
NP to SH 46,716 95,183 -1,150 80,314 -37,867 -21,824 -3,823 -
-
Tax Rate 27.37% -5.48% 115.53% -7.19% - - - -
Total Cost 224,107 107,432 310,423 453,601 372,552 227,307 206,265 5.68%
-
Net Worth 3,207,528 3,161,022 3,068,344 2,483,968 2,800,248 1,934,911 2,506,188 17.86%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 3,207,528 3,161,022 3,068,344 2,483,968 2,800,248 1,934,911 2,506,188 17.86%
NOSH 319,618 319,618 3,196,192 3,196,192 3,182,100 2,249,896 2,123,888 -71.67%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.26% 46.98% -0.37% 15.04% -11.31% -10.62% -1.89% -
ROE 1.46% 3.01% -0.04% 3.23% -1.35% -1.13% -0.15% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 84.78 63.39 9.68 19.99 10.52 9.13 9.53 328.76%
EPS 14.64 29.78 -0.04 2.97 -1.19 -0.97 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.04 9.89 0.96 0.93 0.88 0.86 1.18 316.23%
Adjusted Per Share Value based on latest NOSH - 3,196,192
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 87.00 65.08 99.34 171.50 107.50 66.00 65.03 21.39%
EPS 15.01 30.57 -0.37 25.80 -12.16 -7.01 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.3029 10.1535 9.8559 7.9788 8.9947 6.2151 8.0502 17.86%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.43 2.19 0.255 0.225 0.205 0.235 0.30 -
P/RPS 2.87 3.45 2.64 1.13 1.95 2.57 3.15 -6.01%
P/EPS 16.62 7.35 -708.72 7.48 -17.23 -24.23 -166.67 -
EY 6.02 13.60 -0.14 13.36 -5.80 -4.13 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.27 0.24 0.23 0.27 0.25 -2.68%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 28/02/17 29/11/16 29/08/16 27/05/16 -
Price 2.56 2.40 0.24 0.24 0.205 0.225 0.26 -
P/RPS 3.02 3.79 2.48 1.20 1.95 2.46 2.73 6.95%
P/EPS 17.51 8.06 -667.03 7.98 -17.23 -23.20 -144.44 -
EY 5.71 12.41 -0.15 12.53 -5.80 -4.31 -0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.25 0.26 0.23 0.26 0.22 8.88%

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