[MULPHA] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 11.98%
YoY- 87.11%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 815,850 809,768 888,639 796,370 846,398 655,316 958,682 -10.20%
PBT -58,322 -27,052 160,713 112,864 100,358 151,504 112,376 -
Tax 7,028 11,760 2,569 6,853 5,066 6,056 12,183 -30.72%
NP -51,294 -15,292 163,282 119,717 105,424 157,560 124,559 -
-
NP to SH -51,294 -15,292 165,123 122,172 109,106 164,924 124,148 -
-
Tax Rate - - -1.60% -6.07% -5.05% -4.00% -10.84% -
Total Cost 867,144 825,060 725,357 676,653 740,974 497,756 834,123 2.62%
-
Net Worth 1,917,949 2,506,188 2,560,046 2,477,614 2,365,384 2,328,590 2,367,771 -13.11%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,917,949 2,506,188 2,560,046 2,477,614 2,365,384 2,328,590 2,367,771 -13.11%
NOSH 2,230,173 2,123,888 2,133,372 2,135,874 2,130,976 2,136,321 2,133,127 3.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -6.29% -1.89% 18.37% 15.03% 12.46% 24.04% 12.99% -
ROE -2.67% -0.61% 6.45% 4.93% 4.61% 7.08% 5.24% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 36.58 38.13 41.65 37.29 39.72 30.67 44.94 -12.83%
EPS -2.30 -0.72 7.74 5.72 5.12 7.72 5.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.18 1.20 1.16 1.11 1.09 1.11 -15.65%
Adjusted Per Share Value based on latest NOSH - 1,901,333
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 255.26 253.35 278.03 249.16 264.82 205.03 299.95 -10.20%
EPS -16.05 -4.78 51.66 38.22 34.14 51.60 38.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0008 7.8412 8.0097 7.7518 7.4007 7.2855 7.4081 -13.11%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.235 0.30 0.26 0.30 0.36 0.39 0.37 -
P/RPS 0.64 0.79 0.62 0.80 0.91 1.27 0.82 -15.24%
P/EPS -10.22 -41.67 3.36 5.24 7.03 5.05 6.36 -
EY -9.79 -2.40 29.77 19.07 14.22 19.79 15.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.22 0.26 0.32 0.36 0.33 -12.53%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 25/02/16 26/11/15 27/08/15 29/05/15 27/02/15 -
Price 0.225 0.26 0.275 0.275 0.285 0.37 0.38 -
P/RPS 0.62 0.68 0.66 0.74 0.72 1.21 0.85 -18.98%
P/EPS -9.78 -36.11 3.55 4.81 5.57 4.79 6.53 -
EY -10.22 -2.77 28.15 20.80 17.96 20.86 15.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.23 0.24 0.26 0.34 0.34 -16.38%

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