[MULPHA] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 895.55%
YoY- 165.97%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 782,733 742,610 597,278 601,530 509,396 387,897 451,046 9.61%
PBT 161,987 -67,025 84,648 38,584 -76,295 -306,153 232,200 -5.81%
Tax -21,216 3,511 5,140 14,629 4,633 64,446 -56,155 -14.96%
NP 140,771 -63,514 89,788 53,213 -71,662 -241,707 176,045 -3.65%
-
NP to SH 140,749 -63,514 91,629 48,971 -74,231 -258,800 178,346 -3.86%
-
Tax Rate 13.10% - -6.07% -37.91% - - 24.18% -
Total Cost 641,962 806,124 507,490 548,317 581,058 629,604 275,001 15.16%
-
Net Worth 3,207,528 2,388,560 2,477,613 2,278,216 2,322,431 2,748,318 2,339,685 5.39%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 3,207,528 2,388,560 2,477,613 2,278,216 2,322,431 2,748,318 2,339,685 5.39%
NOSH 319,618 2,714,273 2,135,874 2,129,173 2,170,497 2,290,265 2,339,685 -28.21%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 17.98% -8.55% 15.03% 8.85% -14.07% -62.31% 39.03% -
ROE 4.39% -2.66% 3.70% 2.15% -3.20% -9.42% 7.62% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 245.01 27.36 27.96 28.25 23.47 16.94 19.28 52.70%
EPS 44.06 -2.34 4.29 2.30 -3.42 -11.30 7.62 33.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.04 0.88 1.16 1.07 1.07 1.20 1.00 46.82%
Adjusted Per Share Value based on latest NOSH - 2,138,446
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 251.42 238.53 191.85 193.22 163.62 124.60 144.88 9.61%
EPS 45.21 -20.40 29.43 15.73 -23.84 -83.13 57.29 -3.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.3029 7.6723 7.9584 7.3179 7.4599 8.8279 7.5153 5.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.43 0.205 0.30 0.455 0.42 0.40 0.35 -
P/RPS 0.99 0.75 1.07 1.61 1.79 2.36 1.82 -9.64%
P/EPS 5.52 -8.76 6.99 19.78 -12.28 -3.54 4.59 3.11%
EY 18.13 -11.41 14.30 5.05 -8.14 -28.25 21.78 -3.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.26 0.43 0.39 0.33 0.35 -6.08%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 26/11/15 28/11/14 27/11/13 22/11/12 24/11/11 -
Price 2.56 0.205 0.275 0.405 0.425 0.40 0.38 -
P/RPS 1.04 0.75 0.98 1.43 1.81 2.36 1.97 -10.09%
P/EPS 5.81 -8.76 6.41 17.61 -12.43 -3.54 4.99 2.56%
EY 17.21 -11.41 15.60 5.68 -8.05 -28.25 20.06 -2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.24 0.38 0.40 0.33 0.38 -6.73%

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