[MULPHA] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 63.68%
YoY- 131.32%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,077,148 996,778 960,303 870,146 750,280 774,272 778,244 24.26%
PBT 184,721 168,219 112,926 69,506 25,755 -52,475 -45,147 -
Tax -10,721 16,909 11,633 27,610 32,652 2,904 17,388 -
NP 174,000 185,128 124,559 97,116 58,407 -49,571 -27,759 -
-
NP to SH 173,782 185,735 124,148 90,946 55,562 -53,637 -32,256 -
-
Tax Rate 5.80% -10.05% -10.30% -39.72% -126.78% - - -
Total Cost 903,148 811,650 835,744 773,030 691,873 823,843 806,003 7.90%
-
Net Worth 2,385,067 2,328,590 2,370,638 2,288,138 2,377,563 2,378,437 2,315,116 2.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,385,067 2,328,590 2,370,638 2,288,138 2,377,563 2,378,437 2,315,116 2.00%
NOSH 2,148,709 2,136,321 2,135,710 2,138,446 2,141,949 2,142,736 2,163,659 -0.46%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.15% 18.57% 12.97% 11.16% 7.78% -6.40% -3.57% -
ROE 7.29% 7.98% 5.24% 3.97% 2.34% -2.26% -1.39% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 50.13 46.66 44.96 40.69 35.03 36.13 35.97 24.84%
EPS 8.09 8.69 5.81 4.25 2.59 -2.50 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.11 1.07 1.11 1.11 1.07 2.48%
Adjusted Per Share Value based on latest NOSH - 2,138,446
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 345.99 320.18 308.46 279.50 241.00 248.70 249.98 24.26%
EPS 55.82 59.66 39.88 29.21 17.85 -17.23 -10.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6611 7.4797 7.6147 7.3497 7.637 7.6398 7.4364 2.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.36 0.39 0.37 0.455 0.44 0.415 0.41 -
P/RPS 0.72 0.84 0.82 1.12 1.26 1.15 1.14 -26.44%
P/EPS 4.45 4.49 6.37 10.70 16.96 -16.58 -27.50 -
EY 22.47 22.29 15.71 9.35 5.90 -6.03 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.33 0.43 0.40 0.37 0.38 -10.85%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 28/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.285 0.37 0.38 0.405 0.485 0.44 0.42 -
P/RPS 0.57 0.79 0.85 1.00 1.38 1.22 1.17 -38.16%
P/EPS 3.52 4.26 6.54 9.52 18.70 -17.58 -28.17 -
EY 28.38 23.50 15.30 10.50 5.35 -5.69 -3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.34 0.38 0.44 0.40 0.39 -23.74%

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