[MULPHA] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 68.34%
YoY- -89.83%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,316,648 1,380,488 1,383,356 1,276,525 1,033,971 873,365 927,252 26.30%
PBT 236,915 134,704 22,069 7,903 9,040 81,373 116,074 60.83%
Tax -15,830 1,776 -2,596 8,897 940 3,550 3,995 -
NP 221,085 136,480 19,473 16,800 9,980 84,923 120,069 50.17%
-
NP to SH 221,063 136,480 19,473 16,800 9,980 84,923 120,069 50.16%
-
Tax Rate 6.68% -1.32% 11.76% -112.58% -10.40% -4.36% -3.44% -
Total Cost 1,095,563 1,244,008 1,363,883 1,259,725 1,023,991 788,442 807,183 22.56%
-
Net Worth 3,207,528 3,161,022 3,068,344 2,483,968 2,800,248 1,934,911 2,506,188 17.86%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 3,207,528 3,161,022 3,068,344 2,483,968 2,800,248 1,934,911 2,506,188 17.86%
NOSH 319,618 319,618 3,196,192 3,196,192 3,182,100 2,249,896 2,123,888 -71.67%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 16.79% 9.89% 1.41% 1.32% 0.97% 9.72% 12.95% -
ROE 6.89% 4.32% 0.63% 0.68% 0.36% 4.39% 4.79% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 412.13 431.92 43.28 47.79 32.49 38.82 43.66 346.04%
EPS 69.20 42.70 0.61 0.63 0.31 3.77 5.65 430.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.04 9.89 0.96 0.93 0.88 0.86 1.18 316.23%
Adjusted Per Share Value based on latest NOSH - 3,196,192
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 422.92 443.43 444.35 410.03 332.12 280.53 297.84 26.30%
EPS 71.01 43.84 6.25 5.40 3.21 27.28 38.57 50.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.3029 10.1535 9.8559 7.9788 8.9947 6.2151 8.0502 17.86%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.43 2.19 0.255 0.225 0.205 0.235 0.30 -
P/RPS 0.59 0.51 0.59 0.47 0.63 0.61 0.69 -9.90%
P/EPS 3.51 5.13 41.85 35.77 65.36 6.23 5.31 -24.09%
EY 28.48 19.50 2.39 2.80 1.53 16.06 18.84 31.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.27 0.24 0.23 0.27 0.25 -2.68%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 28/02/17 29/11/16 29/08/16 27/05/16 -
Price 2.56 2.40 0.24 0.24 0.205 0.225 0.26 -
P/RPS 0.62 0.56 0.55 0.50 0.63 0.58 0.60 2.20%
P/EPS 3.70 5.62 39.39 38.16 65.36 5.96 4.60 -13.49%
EY 27.03 17.79 2.54 2.62 1.53 16.78 21.74 15.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.25 0.26 0.23 0.26 0.22 8.88%

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