[MULPHA] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 14.0%
YoY- -7.79%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 988,625 846,633 1,233,028 1,326,042 964,918 1,091,117 988,913 -0.00%
PBT 131,303 56,548 368,903 102,103 105,046 42,442 103,118 4.10%
Tax -11,584 1,778 -70,281 -30,768 -27,684 -46,503 -32,697 -15.87%
NP 119,719 58,326 298,622 71,335 77,362 -4,061 70,421 9.24%
-
NP to SH 120,192 54,645 294,346 71,335 77,362 -4,061 63,961 11.08%
-
Tax Rate 8.82% -3.14% 19.05% 30.13% 26.35% 109.57% 31.71% -
Total Cost 868,906 788,307 934,406 1,254,707 887,556 1,095,178 918,492 -0.92%
-
Net Worth 2,377,670 1,195,058 1,248,338 1,694,820 1,663,339 1,361,968 1,335,068 10.09%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,377,670 1,195,058 1,248,338 1,694,820 1,663,339 1,361,968 1,335,068 10.09%
NOSH 1,213,097 1,195,058 1,248,338 1,255,422 1,320,110 1,335,263 1,390,696 -2.25%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.11% 6.89% 24.22% 5.38% 8.02% -0.37% 7.12% -
ROE 5.06% 4.57% 23.58% 4.21% 4.65% -0.30% 4.79% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 81.50 70.84 98.77 105.63 73.09 81.72 71.11 2.29%
EPS 9.91 4.57 23.58 5.68 5.86 -0.30 4.60 13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.00 1.00 1.35 1.26 1.02 0.96 12.62%
Adjusted Per Share Value based on latest NOSH - 1,255,422
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 317.56 271.95 396.06 425.94 309.94 350.48 317.65 -0.00%
EPS 38.61 17.55 94.55 22.91 24.85 -1.30 20.54 11.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6373 3.8387 4.0098 5.4439 5.3428 4.3748 4.2884 10.09%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.56 1.38 0.60 0.65 0.47 0.40 0.38 -
P/RPS 1.91 1.95 0.61 0.62 0.64 0.49 0.53 23.80%
P/EPS 15.75 30.18 2.54 11.44 8.02 -131.52 8.26 11.35%
EY 6.35 3.31 39.30 8.74 12.47 -0.76 12.10 -10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.38 0.60 0.48 0.37 0.39 0.40 12.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 24/02/06 25/02/05 27/02/04 25/02/03 28/02/02 -
Price 1.00 1.69 0.68 0.62 0.67 0.40 0.38 -
P/RPS 1.23 2.39 0.69 0.59 0.92 0.49 0.53 15.05%
P/EPS 10.09 36.96 2.88 10.91 11.43 -131.52 8.26 3.39%
EY 9.91 2.71 34.68 9.16 8.75 -0.76 12.10 -3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.69 0.68 0.46 0.53 0.39 0.40 4.13%

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