[MULPHA] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -70.65%
YoY- -4.99%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,131,558 1,303,597 1,253,385 1,200,994 1,130,633 926,231 969,736 10.80%
PBT 31,638 178,746 110,282 97,592 69,210 -27,273 41,064 -15.91%
Tax 26,293 12,121 16,054 16,388 -8,655 9,970 -2,857 -
NP 57,931 190,867 126,336 113,980 60,555 -17,303 38,207 31.88%
-
NP to SH 54,104 184,358 121,884 109,544 56,943 -18,263 36,580 29.72%
-
Tax Rate -83.11% -6.78% -14.56% -16.79% 12.51% - 6.96% -
Total Cost 1,073,627 1,112,730 1,127,049 1,087,014 1,070,078 943,534 931,529 9.89%
-
Net Worth 3,362,277 3,590,994 3,569,211 3,603,441 3,544,317 3,619,000 3,503,864 -2.70%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 3,362,277 3,590,994 3,569,211 3,603,441 3,544,317 3,619,000 3,503,864 -2.70%
NOSH 311,321 319,618 319,618 319,618 319,618 319,618 319,618 -1.73%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.12% 14.64% 10.08% 9.49% 5.36% -1.87% 3.94% -
ROE 1.61% 5.13% 3.41% 3.04% 1.61% -0.50% 1.04% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 363.47 418.92 402.79 385.95 363.34 297.65 311.63 10.77%
EPS 17.38 59.25 39.17 35.20 18.30 -5.87 11.76 29.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.80 11.54 11.47 11.58 11.39 11.63 11.26 -2.73%
Adjusted Per Share Value based on latest NOSH - 311,321
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 363.47 418.73 402.60 385.77 363.17 297.52 311.49 10.80%
EPS 17.38 59.22 39.15 35.19 18.29 -5.87 11.75 29.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.80 11.5347 11.4647 11.5746 11.3847 11.6246 11.2548 -2.70%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.50 2.48 2.37 2.35 2.44 2.48 2.39 -
P/RPS 0.69 0.59 0.59 0.61 0.67 0.83 0.77 -7.03%
P/EPS 14.39 4.19 6.05 6.68 13.33 -42.26 20.33 -20.52%
EY 6.95 23.89 16.53 14.98 7.50 -2.37 4.92 25.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.21 0.20 0.21 0.21 0.21 6.23%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 29/05/24 28/02/24 27/11/23 25/08/23 29/05/23 -
Price 2.48 2.47 2.46 2.35 2.44 2.49 2.49 -
P/RPS 0.68 0.59 0.61 0.61 0.67 0.84 0.80 -10.24%
P/EPS 14.27 4.17 6.28 6.68 13.33 -42.43 21.18 -23.09%
EY 7.01 23.99 15.92 14.98 7.50 -2.36 4.72 30.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.21 0.20 0.21 0.21 0.22 2.99%

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