[MULPHA] YoY 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- 74.29%
YoY- 408.21%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 270,845 334,685 174,079 296,797 176,931 125,627 158,540 9.32%
PBT 64,347 -37,864 34,469 60,750 16,999 13,006 7,613 42.67%
Tax -17,609 -3 2,607 -10,808 -5,766 3,976 -6,690 17.48%
NP 46,738 -37,867 37,076 49,942 11,233 16,982 923 92.22%
-
NP to SH 46,716 -37,867 37,076 44,052 8,668 18,881 1,478 77.72%
-
Tax Rate 27.37% - -7.56% 17.79% 33.92% -30.57% 87.88% -
Total Cost 224,107 372,552 137,003 246,855 165,698 108,645 157,617 6.03%
-
Net Worth 3,207,528 2,800,248 2,205,546 2,288,138 2,318,690 2,729,783 2,428,333 4.74%
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 2,800,248 2,205,546 2,288,138 2,318,690 2,729,783 2,428,333 4.74%
NOSH 319,618 3,182,100 1,901,333 2,138,446 2,166,999 2,274,819 2,428,333 -28.65%
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 17.26% -11.31% 21.30% 16.83% 6.35% 13.52% 0.58% -
ROE 1.46% -1.35% 1.68% 1.93% 0.37% 0.69% 0.06% -
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 84.78 10.52 9.16 13.88 8.16 5.52 6.53 53.24%
EPS 14.64 -1.19 1.95 2.06 0.40 0.83 0.07 143.43%
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 87.00 107.50 55.92 95.33 56.83 40.35 50.92 9.32%
EPS 15.01 -12.16 11.91 14.15 2.78 6.06 0.47 78.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.3029 8.9947 7.0845 7.3497 7.4479 8.7684 7.8001 4.74%
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 2.87 1.95 3.28 3.28 5.14 7.24 5.36 -9.87%
P/EPS 16.62 -17.23 15.38 22.09 105.00 48.19 575.05 -44.57%
EY 6.02 -5.80 6.50 4.53 0.95 2.07 0.17 81.11%
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 3.02 1.95 3.00 2.92 5.21 7.24 5.82 -10.34%
P/EPS 17.51 -17.23 14.10 19.66 106.25 48.19 624.33 -44.84%
EY 5.71 -5.80 7.09 5.09 0.94 2.07 0.16 81.34%
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