[MULPHA] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 125.78%
YoY- 55.74%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 586,208 784,904 680,473 683,620 727,292 1,170,015 1,043,644 -31.94%
PBT 360,744 308,614 195,513 292,686 146,228 452,215 215,982 40.81%
Tax -83,656 -72,885 -9,062 154 -17,332 -83,026 -28,288 106.16%
NP 277,088 235,729 186,450 292,840 128,896 369,189 187,694 29.68%
-
NP to SH 276,960 235,699 186,393 292,888 129,720 369,315 187,665 29.65%
-
Tax Rate 23.19% 23.62% 4.63% -0.05% 11.85% 18.36% 13.10% -
Total Cost 309,120 549,175 494,022 390,780 598,396 800,826 855,949 -49.31%
-
Net Worth 3,303,288 3,255,368 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 1.98%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 3,303,288 3,255,368 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 1.98%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 47.27% 30.03% 27.40% 42.84% 17.72% 31.55% 17.98% -
ROE 8.38% 7.24% 5.71% 8.98% 4.07% 11.14% 5.85% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 183.50 245.69 213.00 213.99 227.65 366.23 326.67 -31.94%
EPS 86.68 73.78 58.35 91.68 40.60 115.60 58.75 29.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.34 10.19 10.22 10.21 9.98 10.38 10.04 1.98%
Adjusted Per Share Value based on latest NOSH - 319,618
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 188.30 252.12 218.58 219.59 233.61 375.82 335.23 -31.94%
EPS 88.96 75.71 59.87 94.08 41.67 118.63 60.28 29.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.6105 10.4566 10.4874 10.4771 10.2413 10.6518 10.3029 1.98%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.40 1.75 1.98 2.17 2.14 2.59 2.43 -
P/RPS 1.31 0.71 0.93 1.01 0.94 0.71 0.74 46.38%
P/EPS 2.77 2.37 3.39 2.37 5.27 2.24 4.14 -23.52%
EY 36.12 42.16 29.47 42.25 18.97 44.63 24.17 30.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.19 0.21 0.21 0.25 0.24 -2.79%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 -
Price 2.29 2.24 1.77 2.11 2.25 2.40 2.56 -
P/RPS 1.25 0.91 0.83 0.99 0.99 0.66 0.78 36.98%
P/EPS 2.64 3.04 3.03 2.30 5.54 2.08 4.36 -28.44%
EY 37.86 32.94 32.96 43.45 18.05 48.17 22.95 39.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.17 0.21 0.23 0.23 0.25 -8.17%

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