[MULPHA] QoQ Annualized Quarter 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- 28.09%
YoY- 1831.64%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,025,192 1,069,060 988,625 981,705 903,104 844,752 846,633 13.62%
PBT 97,902 27,760 127,387 106,920 81,510 120,196 55,734 45.63%
Tax -7,498 -14,124 -7,668 -1,061 -1,346 -35,240 2,592 -
NP 90,404 13,636 119,719 105,858 80,164 84,956 58,326 33.96%
-
NP to SH 86,388 18,452 120,192 99,326 77,546 87,612 54,645 35.74%
-
Tax Rate 7.66% 50.88% 6.02% 0.99% 1.65% 29.32% -4.65% -
Total Cost 934,788 1,055,424 868,906 875,846 822,940 759,796 788,307 12.04%
-
Net Worth 2,469,933 2,140,905 2,380,276 2,430,505 2,348,396 2,178,524 2,163,063 9.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,469,933 2,140,905 2,380,276 2,430,505 2,348,396 2,178,524 2,163,063 9.25%
NOSH 1,193,204 1,182,820 1,214,426 1,215,252 1,223,122 1,177,580 1,195,062 -0.10%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.82% 1.28% 12.11% 10.78% 8.88% 10.06% 6.89% -
ROE 3.50% 0.86% 5.05% 4.09% 3.30% 4.02% 2.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 85.92 90.38 81.41 80.78 73.84 71.74 70.84 13.74%
EPS 7.24 1.56 9.90 8.17 6.34 7.44 4.58 35.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.81 1.96 2.00 1.92 1.85 1.81 9.36%
Adjusted Per Share Value based on latest NOSH - 1,215,033
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 329.30 343.39 317.56 315.33 290.09 271.34 271.95 13.61%
EPS 27.75 5.93 38.61 31.90 24.91 28.14 17.55 35.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9337 6.8768 7.6457 7.807 7.5433 6.9977 6.948 9.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.21 0.91 1.56 1.42 1.78 1.87 1.38 -
P/RPS 1.41 1.01 1.92 1.76 2.41 2.61 1.95 -19.45%
P/EPS 16.71 58.33 15.76 17.37 28.08 25.13 30.18 -32.59%
EY 5.98 1.71 6.34 5.76 3.56 3.98 3.31 48.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.80 0.71 0.93 1.01 0.76 -16.50%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 21/05/08 28/02/08 23/11/07 27/08/07 24/05/07 28/02/07 -
Price 1.15 1.15 1.00 1.46 1.45 1.86 1.69 -
P/RPS 1.34 1.27 1.23 1.81 1.96 2.59 2.39 -32.02%
P/EPS 15.88 73.72 10.10 17.86 22.87 25.00 36.96 -43.08%
EY 6.30 1.36 9.90 5.60 4.37 4.00 2.71 75.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.51 0.73 0.76 1.01 0.93 -28.71%

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