[MULPHA] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 67.06%
YoY- 2098.3%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 897,637 999,937 1,042,565 1,170,015 1,316,648 1,380,488 1,383,356 -25.02%
PBT 436,863 500,918 481,369 452,215 236,915 134,704 22,069 630.44%
Tax -68,607 -79,342 -78,806 -83,026 -15,830 1,776 -2,596 785.47%
NP 368,256 421,576 402,563 369,189 221,085 136,480 19,473 608.54%
-
NP to SH 368,361 421,726 402,895 369,315 221,063 136,480 19,473 608.68%
-
Tax Rate 15.70% 15.84% 16.37% 18.36% 6.68% -1.32% 11.76% -
Total Cost 529,381 578,361 640,002 800,826 1,095,563 1,244,008 1,363,883 -46.75%
-
Net Worth 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 4.22%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 4.22%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 3,196,192 -78.42%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 41.03% 42.16% 38.61% 31.55% 16.79% 9.89% 1.41% -
ROE 11.28% 12.93% 12.64% 11.14% 6.89% 4.32% 0.63% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 280.98 313.00 326.34 366.23 412.13 431.92 43.28 247.61%
EPS 115.30 132.01 126.11 115.60 69.20 42.70 0.61 3183.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.22 10.21 9.98 10.38 10.04 9.89 0.96 383.23%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 288.33 321.19 334.88 375.82 422.92 443.43 444.35 -25.02%
EPS 118.32 135.46 129.41 118.63 71.01 43.84 6.25 609.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4874 10.4771 10.2413 10.6518 10.3029 10.1535 9.8559 4.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.98 2.17 2.14 2.59 2.43 2.19 0.255 -
P/RPS 0.70 0.69 0.66 0.71 0.59 0.51 0.59 12.06%
P/EPS 1.72 1.64 1.70 2.24 3.51 5.13 41.85 -88.06%
EY 58.23 60.83 58.93 44.63 28.48 19.50 2.39 738.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.21 0.25 0.24 0.22 0.27 -20.86%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 -
Price 1.77 2.11 2.25 2.40 2.56 2.40 0.24 -
P/RPS 0.63 0.67 0.69 0.66 0.62 0.56 0.55 9.46%
P/EPS 1.54 1.60 1.78 2.08 3.70 5.62 39.39 -88.45%
EY 65.14 62.56 56.05 48.17 27.03 17.79 2.54 767.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.23 0.23 0.25 0.24 0.25 -22.65%

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