[MULPHA] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -27.8%
YoY- 113.51%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 319,243 210,533 173,683 146,552 274,549 168,545 159,987 58.29%
PBT 171,594 -302,177 -174,460 90,186 161,979 292 109,786 34.57%
Tax 13,252 3,218 8,183 -20,914 -66,088 -6,874 4,410 107.82%
NP 184,846 -298,959 -166,277 69,272 95,891 -6,582 114,196 37.73%
-
NP to SH 184,553 -299,324 -166,344 69,240 95,904 -6,649 114,014 37.74%
-
Tax Rate -7.72% - - 23.19% 40.80% 2,354.11% -4.02% -
Total Cost 134,397 509,492 339,960 77,280 178,658 175,127 45,791 104.59%
-
Net Worth 2,868,813 2,772,973 3,143,555 3,303,288 3,255,368 3,264,952 3,261,758 -8.18%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,868,813 2,772,973 3,143,555 3,303,288 3,255,368 3,264,952 3,261,758 -8.18%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 57.90% -142.00% -95.74% 47.27% 34.93% -3.91% 71.38% -
ROE 6.43% -10.79% -5.29% 2.10% 2.95% -0.20% 3.50% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 99.93 65.90 54.37 45.87 85.94 52.76 50.08 58.29%
EPS 57.77 -93.69 -52.07 21.67 30.02 -2.08 35.69 37.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.98 8.68 9.84 10.34 10.19 10.22 10.21 -8.18%
Adjusted Per Share Value based on latest NOSH - 319,618
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 99.88 65.87 54.34 45.85 85.90 52.73 50.06 58.28%
EPS 57.74 -93.65 -52.04 21.66 30.01 -2.08 35.67 37.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.9758 8.6759 9.8354 10.3351 10.1852 10.2152 10.2052 -8.18%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.89 2.15 2.23 2.40 1.75 1.98 2.17 -
P/RPS 1.89 3.26 4.10 5.23 2.04 3.75 4.33 -42.37%
P/EPS 3.27 -2.29 -4.28 11.07 5.83 -95.13 6.08 -33.79%
EY 30.57 -43.58 -23.35 9.03 17.15 -1.05 16.45 50.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.23 0.23 0.17 0.19 0.21 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 29/08/19 30/05/19 27/02/19 29/11/18 29/08/18 -
Price 1.72 1.99 2.04 2.29 2.24 1.77 2.11 -
P/RPS 1.72 3.02 3.75 4.99 2.61 3.35 4.21 -44.85%
P/EPS 2.98 -2.12 -3.92 10.57 7.46 -85.04 5.91 -36.57%
EY 33.59 -47.08 -25.52 9.46 13.40 -1.18 16.91 57.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.21 0.22 0.22 0.17 0.21 -6.43%

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