[MULPHA] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 29.5%
YoY- -189.89%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 711,464 782,229 864,888 850,011 805,317 763,329 749,633 -3.41%
PBT 78,873 -195,057 -323,278 -214,857 -224,472 77,997 362,243 -63.70%
Tax 33,927 33,777 32,521 3,739 -75,601 -85,693 -89,466 -
NP 112,800 -161,280 -290,757 -211,118 -300,073 -7,696 272,777 -44.40%
-
NP to SH 111,446 -162,484 -291,764 -211,875 -300,524 -7,849 272,509 -44.81%
-
Tax Rate -43.01% - - - - 109.87% 24.70% -
Total Cost 598,664 943,509 1,155,645 1,061,129 1,105,390 771,025 476,856 16.32%
-
Net Worth 2,824,088 2,814,504 2,683,522 2,868,813 2,772,973 3,143,555 3,303,288 -9.89%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,824,088 2,814,504 2,683,522 2,868,813 2,772,973 3,143,555 3,303,288 -9.89%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 15.85% -20.62% -33.62% -24.84% -37.26% -1.01% 36.39% -
ROE 3.95% -5.77% -10.87% -7.39% -10.84% -0.25% 8.25% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 222.70 244.85 270.73 266.07 252.08 238.94 234.65 -3.41%
EPS 34.88 -50.86 -91.33 -66.32 -94.07 -2.46 85.30 -44.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.84 8.81 8.40 8.98 8.68 9.84 10.34 -9.89%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 222.60 244.74 270.60 265.95 251.96 238.83 234.54 -3.41%
EPS 34.87 -50.84 -91.29 -66.29 -94.03 -2.46 85.26 -44.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.8358 8.8058 8.396 8.9758 8.6759 9.8354 10.3351 -9.89%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.42 1.48 1.21 1.89 2.15 2.23 2.40 -
P/RPS 0.64 0.60 0.45 0.71 0.85 0.93 1.02 -26.64%
P/EPS 4.07 -2.91 -1.32 -2.85 -2.29 -90.76 2.81 27.92%
EY 24.57 -34.37 -75.48 -35.09 -43.75 -1.10 35.54 -21.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.14 0.21 0.25 0.23 0.23 -21.43%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 28/05/20 28/02/20 29/11/19 29/08/19 30/05/19 -
Price 1.27 1.53 1.45 1.72 1.99 2.04 2.29 -
P/RPS 0.57 0.62 0.54 0.65 0.79 0.85 0.98 -30.25%
P/EPS 3.64 -3.01 -1.59 -2.59 -2.12 -83.03 2.68 22.57%
EY 27.47 -33.24 -62.99 -38.56 -47.27 -1.20 37.25 -18.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.17 0.19 0.23 0.21 0.22 -25.95%

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