[MULPHA] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.99%
YoY- -26.42%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 752,018 672,675 948,443 982,822 909,717 1,372,790 1,257,312 -8.20%
PBT 98,689 -250,821 64,670 144,551 208,807 234,073 87,865 1.95%
Tax 15,551 64,800 -3,691 -9,627 -24,008 -49,159 -25,288 -
NP 114,240 -186,021 60,979 134,924 184,799 184,914 62,577 10.54%
-
NP to SH 112,229 -207,545 59,964 133,442 181,356 176,983 62,577 10.22%
-
Tax Rate -15.76% - 5.71% 6.66% 11.50% 21.00% 28.78% -
Total Cost 637,778 858,696 887,464 847,898 724,918 1,187,876 1,194,735 -9.92%
-
Net Worth 2,372,982 1,180,872 2,285,590 2,430,067 2,063,221 1,785,634 1,538,219 7.48%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 2,372,982 1,180,872 2,285,590 2,430,067 2,063,221 1,785,634 1,538,219 7.48%
NOSH 2,028,190 1,180,872 1,190,411 1,215,033 1,192,613 1,248,695 1,240,499 8.53%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.19% -27.65% 6.43% 13.73% 20.31% 13.47% 4.98% -
ROE 4.73% -17.58% 2.62% 5.49% 8.79% 9.91% 4.07% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 37.08 56.96 79.67 80.89 76.28 109.94 101.36 -15.42%
EPS 5.53 -17.58 5.04 10.98 15.21 14.17 5.04 1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.00 1.92 2.00 1.73 1.43 1.24 -0.96%
Adjusted Per Share Value based on latest NOSH - 1,215,033
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 241.56 216.07 304.65 315.69 292.21 440.96 403.86 -8.20%
EPS 36.05 -66.67 19.26 42.86 58.25 56.85 20.10 10.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6223 3.7931 7.3416 7.8056 6.6273 5.7357 4.9409 7.48%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.41 0.46 0.94 1.42 1.19 0.60 0.67 -
P/RPS 1.11 0.81 1.18 1.76 1.56 0.55 0.66 9.04%
P/EPS 7.41 -2.62 18.66 12.93 7.83 4.23 13.28 -9.26%
EY 13.50 -38.21 5.36 7.73 12.78 23.62 7.53 10.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.49 0.71 0.69 0.42 0.54 -6.96%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 26/11/09 21/11/08 23/11/07 24/11/06 25/11/05 29/11/04 -
Price 0.49 0.47 0.43 1.46 1.41 0.60 0.67 -
P/RPS 1.32 0.83 0.54 1.80 1.85 0.55 0.66 12.24%
P/EPS 8.86 -2.67 8.54 13.29 9.27 4.23 13.28 -6.51%
EY 11.29 -37.39 11.71 7.52 10.78 23.62 7.53 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.22 0.73 0.82 0.42 0.54 -4.10%

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