[MULPHA] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 79.9%
YoY- -115.38%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 773,644 778,372 894,040 645,716 586,208 727,292 1,237,092 -7.52%
PBT -94,824 150,772 120,176 -72,940 360,744 146,228 29,612 -
Tax 16,924 -35,484 -17,748 31,472 -83,656 -17,332 -34,212 -
NP -77,900 115,288 102,428 -41,468 277,088 128,896 -4,600 60.21%
-
NP to SH -78,304 114,892 102,616 -42,596 276,960 129,720 -4,600 60.35%
-
Tax Rate - 23.53% 14.77% - 23.19% 11.85% 115.53% -
Total Cost 851,544 663,084 791,612 687,184 309,120 598,396 1,241,692 -6.09%
-
Net Worth 3,503,864 3,578,547 3,089,245 2,683,522 3,303,288 3,188,350 3,068,344 2.23%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,503,864 3,578,547 3,089,245 2,683,522 3,303,288 3,188,350 3,068,344 2.23%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 3,196,192 -31.85%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -10.07% 14.81% 11.46% -6.42% 47.27% 17.72% -0.37% -
ROE -2.23% 3.21% 3.32% -1.59% 8.38% 4.07% -0.15% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 248.62 250.14 279.85 202.12 183.50 227.65 38.71 36.31%
EPS -25.16 36.92 32.12 -13.32 86.68 40.60 -0.16 132.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.26 11.50 9.67 8.40 10.34 9.98 0.96 50.70%
Adjusted Per Share Value based on latest NOSH - 319,618
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 249.11 250.64 287.88 207.92 188.76 234.19 398.34 -7.52%
EPS -25.21 37.00 33.04 -13.72 89.18 41.77 -1.48 60.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.2825 11.523 9.9474 8.641 10.6366 10.2665 9.8801 2.23%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.39 2.22 1.54 1.21 2.40 2.14 0.255 -
P/RPS 0.96 0.89 0.55 0.60 1.31 0.94 0.66 6.44%
P/EPS -9.50 6.01 4.79 -9.07 2.77 5.27 -177.18 -38.57%
EY -10.53 16.63 20.86 -11.02 36.12 18.97 -0.56 63.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.16 0.14 0.23 0.21 0.27 -4.10%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 30/05/22 31/05/21 28/05/20 30/05/19 30/05/18 30/05/17 -
Price 2.49 2.28 1.52 1.45 2.29 2.25 0.24 -
P/RPS 1.00 0.91 0.54 0.72 1.25 0.99 0.62 8.28%
P/EPS -9.90 6.18 4.73 -10.87 2.64 5.54 -166.76 -37.52%
EY -10.11 16.19 21.13 -9.20 37.86 18.05 -0.60 60.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.16 0.17 0.22 0.23 0.25 -2.10%

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