[MULPHA] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -69.87%
YoY- -81.44%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 982,822 883,396 866,559 846,633 909,717 951,688 1,086,198 -6.44%
PBT 144,551 93,747 84,521 56,548 208,807 215,017 206,698 -21.19%
Tax -9,627 -3,946 -6,622 1,778 -24,008 -27,995 -34,401 -57.18%
NP 134,924 89,801 77,899 58,326 184,799 187,022 172,297 -15.02%
-
NP to SH 133,442 87,225 75,613 54,645 181,356 183,235 167,290 -13.97%
-
Tax Rate 6.66% 4.21% 7.83% -3.14% 11.50% 13.02% 16.64% -
Total Cost 847,898 793,595 788,660 788,307 724,918 764,666 913,901 -4.87%
-
Net Worth 2,430,067 2,347,130 2,178,524 1,195,058 2,063,221 2,043,450 1,951,812 15.71%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,430,067 2,347,130 2,178,524 1,195,058 2,063,221 2,043,450 1,951,812 15.71%
NOSH 1,215,033 1,222,463 1,177,580 1,195,058 1,192,613 1,195,000 1,168,750 2.62%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.73% 10.17% 8.99% 6.89% 20.31% 19.65% 15.86% -
ROE 5.49% 3.72% 3.47% 4.57% 8.79% 8.97% 8.57% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.89 72.26 73.59 70.84 76.28 79.64 92.94 -8.83%
EPS 10.98 7.14 6.42 4.57 15.21 15.33 14.31 -16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.92 1.85 1.00 1.73 1.71 1.67 12.76%
Adjusted Per Share Value based on latest NOSH - 1,195,058
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 315.69 283.76 278.35 271.95 292.21 305.69 348.90 -6.44%
EPS 42.86 28.02 24.29 17.55 58.25 58.86 53.74 -13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8056 7.5392 6.9977 3.8387 6.6273 6.5638 6.2694 15.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.42 1.78 1.87 1.38 1.19 1.15 0.69 -
P/RPS 1.76 2.46 2.54 1.95 1.56 1.44 0.74 78.08%
P/EPS 12.93 24.95 29.12 30.18 7.83 7.50 4.82 92.94%
EY 7.73 4.01 3.43 3.31 12.78 13.33 20.74 -48.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 1.01 1.38 0.69 0.67 0.41 44.15%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 27/08/07 24/05/07 28/02/07 24/11/06 25/08/06 29/05/06 -
Price 1.46 1.45 1.86 1.69 1.41 1.20 1.20 -
P/RPS 1.80 2.01 2.53 2.39 1.85 1.51 1.29 24.84%
P/EPS 13.29 20.32 28.97 36.96 9.27 7.83 8.38 35.95%
EY 7.52 4.92 3.45 2.71 10.78 12.78 11.93 -26.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 1.01 1.69 0.82 0.70 0.72 0.92%

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