[MULPHA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 4188.39%
YoY- 466.64%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 727,292 1,170,015 1,043,644 1,023,776 1,237,092 1,276,525 990,146 -18.60%
PBT 146,228 452,215 215,982 195,280 29,612 7,903 -89,366 -
Tax -17,332 -83,026 -28,288 -7,214 -34,212 8,897 4,681 -
NP 128,896 369,189 187,694 188,066 -4,600 16,800 -84,685 -
-
NP to SH 129,720 369,315 187,665 188,066 -4,600 16,800 -84,685 -
-
Tax Rate 11.85% 18.36% 13.10% 3.69% 115.53% -112.58% - -
Total Cost 598,396 800,826 855,949 835,710 1,241,692 1,259,725 1,074,831 -32.34%
-
Net Worth 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 2,388,560 21.25%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 2,388,560 21.25%
NOSH 319,618 319,618 319,618 319,618 3,196,192 3,196,192 2,714,273 -76.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.72% 31.55% 17.98% 18.37% -0.37% 1.32% -8.55% -
ROE 4.07% 11.14% 5.85% 5.95% -0.15% 0.68% -3.55% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 227.65 366.23 326.67 320.31 38.71 47.79 36.48 239.33%
EPS 40.60 115.60 58.75 58.84 -0.16 0.63 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.98 10.38 10.04 9.89 0.96 0.93 0.88 405.52%
Adjusted Per Share Value based on latest NOSH - 319,618
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 233.61 375.82 335.23 328.85 397.37 410.03 318.05 -18.60%
EPS 41.67 118.63 60.28 60.41 -1.48 5.40 -27.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.2413 10.6518 10.3029 10.1535 9.8559 7.9788 7.6723 21.25%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.14 2.59 2.43 2.19 0.255 0.225 0.205 -
P/RPS 0.94 0.71 0.74 0.68 0.66 0.47 0.56 41.28%
P/EPS 5.27 2.24 4.14 3.72 -177.18 35.77 -6.57 -
EY 18.97 44.63 24.17 26.87 -0.56 2.80 -15.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.24 0.22 0.27 0.24 0.23 -5.88%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 29/11/16 -
Price 2.25 2.40 2.56 2.40 0.24 0.24 0.205 -
P/RPS 0.99 0.66 0.78 0.75 0.62 0.50 0.56 46.25%
P/EPS 5.54 2.08 4.36 4.08 -166.76 38.16 -6.57 -
EY 18.05 48.17 22.95 24.52 -0.60 2.62 -15.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.25 0.24 0.25 0.26 0.23 0.00%

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