[MULPHA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.65%
YoY- -12.46%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,033,971 954,430 870,146 663,638 574,053 707,788 752,018 5.44%
PBT 9,040 158,440 69,506 -271,346 -367,483 278,065 98,689 -32.83%
Tax 940 2,694 27,610 -32,464 125,912 -39,266 15,551 -37.32%
NP 9,980 161,134 97,116 -303,810 -241,571 238,799 114,240 -33.36%
-
NP to SH 9,980 166,806 90,946 -290,394 -258,220 240,052 112,229 -33.16%
-
Tax Rate -10.40% -1.70% -39.72% - - 14.12% -15.76% -
Total Cost 1,023,991 793,296 773,030 967,448 815,624 468,989 637,778 8.20%
-
Net Worth 2,800,248 2,205,546 2,288,138 2,318,690 2,729,783 2,428,333 2,372,982 2.79%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,800,248 2,205,546 2,288,138 2,318,690 2,729,783 2,428,333 2,372,982 2.79%
NOSH 3,182,100 1,901,333 2,138,446 2,166,999 2,274,819 2,428,333 2,028,190 7.78%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.97% 16.88% 11.16% -45.78% -42.08% 33.74% 15.19% -
ROE 0.36% 7.56% 3.97% -12.52% -9.46% 9.89% 4.73% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.49 50.20 40.69 30.62 25.24 29.15 37.08 -2.17%
EPS 0.31 8.77 4.25 -13.40 -11.35 9.89 5.53 -38.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.16 1.07 1.07 1.20 1.00 1.17 -4.63%
Adjusted Per Share Value based on latest NOSH - 2,166,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 332.12 306.57 279.50 213.17 184.39 227.35 241.56 5.44%
EPS 3.21 53.58 29.21 -93.28 -82.94 77.11 36.05 -33.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.9947 7.0845 7.3497 7.4479 8.7684 7.8001 7.6223 2.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.205 0.30 0.455 0.42 0.40 0.35 0.41 -
P/RPS 0.63 0.60 1.12 1.37 1.59 1.20 1.11 -9.00%
P/EPS 65.36 3.42 10.70 -3.13 -3.52 3.54 7.41 43.69%
EY 1.53 29.24 9.35 -31.91 -28.38 28.24 13.50 -30.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.43 0.39 0.33 0.35 0.35 -6.75%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 28/11/14 27/11/13 22/11/12 24/11/11 23/11/10 -
Price 0.205 0.275 0.405 0.425 0.40 0.38 0.49 -
P/RPS 0.63 0.55 1.00 1.39 1.59 1.30 1.32 -11.58%
P/EPS 65.36 3.13 9.52 -3.17 -3.52 3.84 8.86 39.48%
EY 1.53 31.90 10.50 -31.53 -28.38 26.01 11.29 -28.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.38 0.40 0.33 0.38 0.42 -9.54%

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