[MULPHA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.78%
YoY- 170.42%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 585,012 609,024 730,733 688,204 670,796 590,328 671,874 -8.83%
PBT 453,646 953,572 84,118 49,757 41,168 174,272 -44,476 -
Tax -103,402 -240,408 28,395 16,588 18,402 22,080 54,939 -
NP 350,244 713,164 112,513 66,345 59,570 196,352 10,463 945.36%
-
NP to SH 353,736 714,944 112,101 67,193 58,540 193,028 -9,729 -
-
Tax Rate 22.79% 25.21% -33.76% -33.34% -44.70% -12.67% - -
Total Cost 234,768 -104,140 618,220 621,858 611,226 393,976 661,411 -49.96%
-
Net Worth 3,044,703 2,673,357 2,532,964 2,362,980 2,021,043 1,498,167 2,250,563 22.38%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,044,703 2,673,357 2,532,964 2,362,980 2,021,043 1,498,167 2,250,563 22.38%
NOSH 2,342,079 2,105,005 2,110,803 2,019,641 1,837,312 1,291,524 1,172,168 58.83%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 59.87% 117.10% 15.40% 9.64% 8.88% 33.26% 1.56% -
ROE 11.62% 26.74% 4.43% 2.84% 2.90% 12.88% -0.43% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.98 28.93 34.62 34.08 36.51 45.71 57.32 -42.60%
EPS 15.10 33.96 5.31 3.33 3.18 14.92 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.27 1.20 1.17 1.10 1.16 1.92 -22.94%
Adjusted Per Share Value based on latest NOSH - 2,028,190
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 183.03 190.55 228.63 215.32 209.87 184.70 210.21 -8.84%
EPS 110.67 223.69 35.07 21.02 18.32 60.39 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5261 8.3642 7.925 7.3931 6.3233 4.6874 7.0414 22.38%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.53 0.53 0.41 0.41 0.47 0.47 -
P/RPS 2.00 1.83 1.53 1.20 1.12 1.03 0.82 81.49%
P/EPS 3.31 1.56 9.98 12.32 12.87 3.14 -56.63 -
EY 30.21 64.08 10.02 8.11 7.77 31.80 -1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.44 0.35 0.37 0.41 0.24 35.96%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 20/05/11 28/02/11 23/11/10 26/08/10 20/05/10 25/02/10 -
Price 0.41 0.51 0.50 0.49 0.40 0.43 0.42 -
P/RPS 1.64 1.76 1.44 1.44 1.10 0.94 0.73 71.78%
P/EPS 2.71 1.50 9.41 14.73 12.55 2.88 -50.60 -
EY 36.84 66.60 10.62 6.79 7.97 34.76 -1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.42 0.42 0.36 0.37 0.22 28.46%

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