[MULPHA] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 62.2%
YoY- 92.44%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 787,217 851,537 850,118 679,455 617,374 711,464 782,229 0.42%
PBT 439,056 500,775 54,752 -30,599 -78,878 78,873 -195,057 -
Tax 10,871 -9,515 -8,087 9,444 21,749 33,927 33,777 -52.93%
NP 449,927 491,260 46,665 -21,155 -57,129 112,800 -161,280 -
-
NP to SH 449,392 490,669 45,898 -22,063 -58,366 111,446 -162,484 -
-
Tax Rate -2.48% 1.90% 14.77% - - -43.01% - -
Total Cost 337,290 360,277 803,453 700,610 674,503 598,664 943,509 -49.53%
-
Net Worth 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 15.90%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 15.90%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 57.15% 57.69% 5.49% -3.11% -9.25% 15.85% -20.62% -
ROE 12.79% 14.03% 1.47% -0.71% -1.96% 3.95% -5.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 249.11 268.10 266.83 212.68 193.25 222.70 244.85 1.15%
EPS 142.21 154.48 14.41 -6.91 -18.27 34.88 -50.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.12 11.01 9.78 9.67 9.31 8.84 8.81 16.74%
Adjusted Per Share Value based on latest NOSH - 319,618
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 252.86 273.52 273.07 218.25 198.31 228.53 251.26 0.42%
EPS 144.35 157.61 14.74 -7.09 -18.75 35.80 -52.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.2876 11.2329 10.0088 9.923 9.5536 9.0713 9.0405 15.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.44 2.27 1.90 1.54 1.34 1.42 1.48 -
P/RPS 0.98 0.85 0.71 0.72 0.69 0.64 0.60 38.56%
P/EPS 1.72 1.47 13.19 -22.30 -7.33 4.07 -2.91 -
EY 58.28 68.05 7.58 -4.48 -13.63 24.57 -34.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.19 0.16 0.14 0.16 0.17 18.69%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 25/08/21 31/05/21 25/02/21 26/11/20 28/08/20 -
Price 2.36 2.46 2.09 1.52 1.32 1.27 1.53 -
P/RPS 0.95 0.92 0.78 0.71 0.68 0.57 0.62 32.80%
P/EPS 1.66 1.59 14.51 -22.01 -7.23 3.64 -3.01 -
EY 60.26 62.80 6.89 -4.54 -13.84 27.47 -33.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.21 0.16 0.14 0.14 0.17 15.08%

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