[MULPHA] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 105.52%
YoY- 1177.47%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 174,079 296,797 176,931 125,627 158,540 180,755 135,445 4.26%
PBT 34,469 60,750 16,999 13,006 7,613 16,734 -6,876 -
Tax 2,607 -10,808 -5,766 3,976 -6,690 3,240 32,751 -34.40%
NP 37,076 49,942 11,233 16,982 923 19,974 25,875 6.17%
-
NP to SH 37,076 44,052 8,668 18,881 1,478 21,125 20,311 10.54%
-
Tax Rate -7.56% 17.79% 33.92% -30.57% 87.88% -19.36% - -
Total Cost 137,003 246,855 165,698 108,645 157,617 160,781 109,570 3.79%
-
Net Worth 2,205,546 2,288,138 2,318,690 2,729,783 2,428,333 2,372,982 1,180,872 10.96%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,205,546 2,288,138 2,318,690 2,729,783 2,428,333 2,372,982 1,180,872 10.96%
NOSH 1,901,333 2,138,446 2,166,999 2,274,819 2,428,333 2,028,190 1,180,872 8.25%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.30% 16.83% 6.35% 13.52% 0.58% 11.05% 19.10% -
ROE 1.68% 1.93% 0.37% 0.69% 0.06% 0.89% 1.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.16 13.88 8.16 5.52 6.53 8.91 11.47 -3.67%
EPS 1.95 2.06 0.40 0.83 0.07 1.05 1.59 3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.07 1.07 1.20 1.00 1.17 1.00 2.50%
Adjusted Per Share Value based on latest NOSH - 2,274,819
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.46 92.86 55.36 39.31 49.60 56.55 42.38 4.26%
EPS 11.60 13.78 2.71 5.91 0.46 6.61 6.35 10.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9006 7.159 7.2546 8.5408 7.5976 7.4244 3.6946 10.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.30 0.455 0.42 0.40 0.35 0.41 0.46 -
P/RPS 3.28 3.28 5.14 7.24 5.36 4.60 4.01 -3.29%
P/EPS 15.38 22.09 105.00 48.19 575.05 39.36 26.74 -8.80%
EY 6.50 4.53 0.95 2.07 0.17 2.54 3.74 9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.43 0.39 0.33 0.35 0.35 0.46 -9.06%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 28/11/14 27/11/13 22/11/12 24/11/11 23/11/10 26/11/09 -
Price 0.275 0.405 0.425 0.40 0.38 0.49 0.47 -
P/RPS 3.00 2.92 5.21 7.24 5.82 5.50 4.10 -5.07%
P/EPS 14.10 19.66 106.25 48.19 624.33 47.04 27.33 -10.43%
EY 7.09 5.09 0.94 2.07 0.16 2.13 3.66 11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.38 0.40 0.33 0.38 0.42 0.47 -10.59%

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