[MULPHA] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 275.47%
YoY- 255.54%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,120,199 1,023,677 1,033,754 988,913 940,598 878,098 841,978 20.94%
PBT 114,439 112,545 103,596 103,118 -5,732 -10,425 -23,046 -
Tax -50,045 -45,442 -39,914 -32,697 10,235 12,256 23,046 -
NP 64,394 67,103 63,682 70,421 4,503 1,831 0 -
-
NP to SH 64,394 67,103 63,682 63,961 -36,452 -43,253 -54,013 -
-
Tax Rate 43.73% 40.38% 38.53% 31.71% - - - -
Total Cost 1,055,805 956,574 970,072 918,492 936,095 876,267 841,978 16.26%
-
Net Worth 1,382,105 1,395,926 1,320,293 1,335,068 1,265,684 1,267,615 1,263,912 6.13%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,382,105 1,395,926 1,320,293 1,335,068 1,265,684 1,267,615 1,263,912 6.13%
NOSH 1,382,105 1,382,105 1,375,306 1,390,696 1,406,315 1,408,461 1,404,347 -1.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.75% 6.56% 6.16% 7.12% 0.48% 0.21% 0.00% -
ROE 4.66% 4.81% 4.82% 4.79% -2.88% -3.41% -4.27% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 81.05 74.07 75.17 71.11 66.88 62.34 59.96 22.23%
EPS 4.66 4.86 4.63 4.60 -2.59 -3.07 -3.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.96 0.96 0.90 0.90 0.90 7.26%
Adjusted Per Share Value based on latest NOSH - 1,390,696
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 350.48 320.28 323.43 309.40 294.29 274.73 263.43 20.94%
EPS 20.15 20.99 19.92 20.01 -11.40 -13.53 -16.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3242 4.3675 4.1308 4.1771 3.96 3.966 3.9544 6.13%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.40 0.51 0.44 0.38 0.29 0.33 0.31 -
P/RPS 0.49 0.69 0.59 0.53 0.43 0.53 0.52 -3.88%
P/EPS 8.59 10.50 9.50 8.26 -11.19 -10.75 -8.06 -
EY 11.65 9.52 10.52 12.10 -8.94 -9.31 -12.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.46 0.40 0.32 0.37 0.34 11.43%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 27/08/02 28/05/02 28/02/02 29/11/01 29/08/01 29/05/01 -
Price 0.42 0.50 0.53 0.38 0.42 0.37 0.31 -
P/RPS 0.52 0.68 0.71 0.53 0.63 0.59 0.52 0.00%
P/EPS 9.01 10.30 11.45 8.26 -16.20 -12.05 -8.06 -
EY 11.09 9.71 8.74 12.10 -6.17 -8.30 -12.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.55 0.40 0.47 0.41 0.34 15.11%

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