[MULPHA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.21%
YoY- 321.6%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 683,620 727,292 1,170,015 1,043,644 1,023,776 1,237,092 1,276,525 -34.12%
PBT 292,686 146,228 452,215 215,982 195,280 29,612 7,903 1018.44%
Tax 154 -17,332 -83,026 -28,288 -7,214 -34,212 8,897 -93.35%
NP 292,840 128,896 369,189 187,694 188,066 -4,600 16,800 575.80%
-
NP to SH 292,888 129,720 369,315 187,665 188,066 -4,600 16,800 575.87%
-
Tax Rate -0.05% 11.85% 18.36% 13.10% 3.69% 115.53% -112.58% -
Total Cost 390,780 598,396 800,826 855,949 835,710 1,241,692 1,259,725 -54.27%
-
Net Worth 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 19.97%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 19.97%
NOSH 319,618 319,618 319,618 319,618 319,618 3,196,192 3,196,192 -78.54%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 42.84% 17.72% 31.55% 17.98% 18.37% -0.37% 1.32% -
ROE 8.98% 4.07% 11.14% 5.85% 5.95% -0.15% 0.68% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 213.99 227.65 366.23 326.67 320.31 38.71 47.79 172.41%
EPS 91.68 40.60 115.60 58.75 58.84 -0.16 0.63 2692.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.21 9.98 10.38 10.04 9.89 0.96 0.93 396.13%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 213.89 227.55 366.07 326.53 320.31 387.05 399.39 -34.12%
EPS 91.64 40.59 115.55 58.72 58.84 -1.44 5.26 575.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.2052 9.9755 10.3753 10.0355 9.89 9.60 7.7717 19.97%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.17 2.14 2.59 2.43 2.19 0.255 0.225 -
P/RPS 1.01 0.94 0.71 0.74 0.68 0.66 0.47 66.75%
P/EPS 2.37 5.27 2.24 4.14 3.72 -177.18 35.77 -83.70%
EY 42.25 18.97 44.63 24.17 26.87 -0.56 2.80 513.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.25 0.24 0.22 0.27 0.24 -8.53%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 -
Price 2.11 2.25 2.40 2.56 2.40 0.24 0.24 -
P/RPS 0.99 0.99 0.66 0.78 0.75 0.62 0.50 57.87%
P/EPS 2.30 5.54 2.08 4.36 4.08 -166.76 38.16 -84.70%
EY 43.45 18.05 48.17 22.95 24.52 -0.60 2.62 553.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.23 0.25 0.24 0.25 0.26 -13.30%

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