[MULPHA] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -64.88%
YoY- 2920.0%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 894,040 645,716 586,208 727,292 1,237,092 809,768 655,316 5.30%
PBT 120,176 -72,940 360,744 146,228 29,612 -27,052 151,504 -3.78%
Tax -17,748 31,472 -83,656 -17,332 -34,212 11,760 6,056 -
NP 102,428 -41,468 277,088 128,896 -4,600 -15,292 157,560 -6.91%
-
NP to SH 102,616 -42,596 276,960 129,720 -4,600 -15,292 164,924 -7.59%
-
Tax Rate 14.77% - 23.19% 11.85% 115.53% - -4.00% -
Total Cost 791,612 687,184 309,120 598,396 1,241,692 825,060 497,756 8.03%
-
Net Worth 3,089,245 2,683,522 3,303,288 3,188,350 3,068,344 2,506,188 2,328,590 4.81%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 3,089,245 2,683,522 3,303,288 3,188,350 3,068,344 2,506,188 2,328,590 4.81%
NOSH 319,618 319,618 319,618 319,618 3,196,192 2,123,888 2,136,321 -27.11%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.46% -6.42% 47.27% 17.72% -0.37% -1.89% 24.04% -
ROE 3.32% -1.59% 8.38% 4.07% -0.15% -0.61% 7.08% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 279.85 202.12 183.50 227.65 38.71 38.13 30.67 44.50%
EPS 32.12 -13.32 86.68 40.60 -0.16 -0.72 7.72 26.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.67 8.40 10.34 9.98 0.96 1.18 1.09 43.83%
Adjusted Per Share Value based on latest NOSH - 319,618
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 279.72 202.03 183.41 227.55 387.05 253.35 205.03 5.30%
EPS 32.11 -13.33 86.65 40.59 -1.44 -4.78 51.60 -7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.6654 8.396 10.3351 9.9755 9.60 7.8412 7.2855 4.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.54 1.21 2.40 2.14 0.255 0.30 0.39 -
P/RPS 0.55 0.60 1.31 0.94 0.66 0.79 1.27 -13.00%
P/EPS 4.79 -9.07 2.77 5.27 -177.18 -41.67 5.05 -0.87%
EY 20.86 -11.02 36.12 18.97 -0.56 -2.40 19.79 0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.14 0.23 0.21 0.27 0.25 0.36 -12.63%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 28/05/20 30/05/19 30/05/18 30/05/17 27/05/16 29/05/15 -
Price 1.52 1.45 2.29 2.25 0.24 0.26 0.37 -
P/RPS 0.54 0.72 1.25 0.99 0.62 0.68 1.21 -12.57%
P/EPS 4.73 -10.87 2.64 5.54 -166.76 -36.11 4.79 -0.20%
EY 21.13 -9.20 37.86 18.05 -0.60 -2.77 20.86 0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.22 0.23 0.25 0.22 0.34 -11.79%

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