[MULPHA] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -106.33%
YoY- -280.01%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 213,014 251,171 194,593 160,833 141,187 261,687 223,510 -3.15%
PBT 3,564 40,771 37,693 -47,876 417,776 39,112 30,044 -75.82%
Tax 16,971 -4,222 -8,871 21,460 1,940 -8,092 -4,437 -
NP 20,535 36,549 28,822 -26,416 419,716 31,020 25,607 -13.67%
-
NP to SH 20,429 35,770 28,723 -26,536 419,377 30,897 25,654 -14.07%
-
Tax Rate -476.18% 10.36% 23.53% - -0.46% 20.69% 14.77% -
Total Cost 192,479 214,622 165,771 187,249 -278,529 230,667 197,903 -1.83%
-
Net Worth 3,547,429 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 9.64%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,547,429 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 9.64%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.64% 14.55% 14.81% -16.42% 297.28% 11.85% 11.46% -
ROE 0.58% 1.03% 0.80% -0.76% 11.99% 0.99% 0.83% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 68.45 80.72 62.53 50.89 44.45 82.14 69.96 -1.44%
EPS 6.56 11.50 9.23 -7.63 132.09 9.72 8.03 -12.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.40 11.21 11.50 11.12 11.01 9.78 9.67 11.58%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 68.42 80.68 62.51 51.66 45.35 84.06 71.79 -3.15%
EPS 6.56 11.49 9.23 -8.52 134.71 9.92 8.24 -14.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.3947 11.2048 11.4947 11.2876 11.2329 10.0088 9.923 9.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.28 2.13 2.22 2.44 2.27 1.90 1.54 -
P/RPS 3.33 2.64 3.55 4.79 5.11 2.31 2.20 31.79%
P/EPS 34.73 18.53 24.05 -29.06 1.72 19.59 19.18 48.50%
EY 2.88 5.40 4.16 -3.44 58.17 5.10 5.21 -32.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.19 0.22 0.21 0.19 0.16 16.02%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 30/05/22 25/02/22 29/11/21 25/08/21 31/05/21 -
Price 2.22 2.15 2.28 2.36 2.46 2.09 1.52 -
P/RPS 3.24 2.66 3.65 4.64 5.53 2.54 2.17 30.60%
P/EPS 33.82 18.70 24.70 -28.10 1.86 21.55 18.93 47.18%
EY 2.96 5.35 4.05 -3.56 53.67 4.64 5.28 -31.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.20 0.21 0.22 0.21 0.16 12.12%

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