[MULPHA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.99%
YoY- -26.42%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,049,669 1,044,702 988,625 982,822 883,396 866,559 846,633 15.42%
PBT 135,583 108,194 131,303 144,551 93,747 84,521 56,548 79.23%
Tax -10,744 -6,305 -11,584 -9,627 -3,946 -6,622 1,778 -
NP 124,839 101,889 119,719 134,924 89,801 77,899 58,326 66.16%
-
NP to SH 124,613 102,902 120,192 133,442 87,225 75,613 54,645 73.33%
-
Tax Rate 7.92% 5.83% 8.82% 6.66% 4.21% 7.83% -3.14% -
Total Cost 924,830 942,813 868,906 847,898 793,595 788,660 788,307 11.24%
-
Net Worth 2,472,528 2,140,905 2,377,670 2,430,067 2,347,130 2,178,524 1,195,058 62.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,472,528 2,140,905 2,377,670 2,430,067 2,347,130 2,178,524 1,195,058 62.44%
NOSH 1,194,458 1,182,820 1,213,097 1,215,033 1,222,463 1,177,580 1,195,058 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.89% 9.75% 12.11% 13.73% 10.17% 8.99% 6.89% -
ROE 5.04% 4.81% 5.06% 5.49% 3.72% 3.47% 4.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.88 88.32 81.50 80.89 72.26 73.59 70.84 15.46%
EPS 10.43 8.70 9.91 10.98 7.14 6.42 4.57 73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.81 1.96 2.00 1.92 1.85 1.00 62.49%
Adjusted Per Share Value based on latest NOSH - 1,215,033
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 337.17 335.57 317.56 315.69 283.76 278.35 271.95 15.42%
EPS 40.03 33.05 38.61 42.86 28.02 24.29 17.55 73.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.942 6.8768 7.6373 7.8056 7.5392 6.9977 3.8387 62.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.21 0.91 1.56 1.42 1.78 1.87 1.38 -
P/RPS 1.38 1.03 1.91 1.76 2.46 2.54 1.95 -20.60%
P/EPS 11.60 10.46 15.75 12.93 24.95 29.12 30.18 -47.16%
EY 8.62 9.56 6.35 7.73 4.01 3.43 3.31 89.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.80 0.71 0.93 1.01 1.38 -43.92%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 21/05/08 28/02/08 23/11/07 27/08/07 24/05/07 28/02/07 -
Price 1.15 1.15 1.00 1.46 1.45 1.86 1.69 -
P/RPS 1.31 1.30 1.23 1.80 2.01 2.53 2.39 -33.04%
P/EPS 11.02 13.22 10.09 13.29 20.32 28.97 36.96 -55.40%
EY 9.07 7.56 9.91 7.52 4.92 3.45 2.71 123.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.51 0.73 0.76 1.01 1.69 -52.14%

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