[MULPHA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 461.06%
YoY- 751.0%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 891,528 778,372 787,217 835,178 970,394 894,040 617,374 27.84%
PBT 156,928 150,772 439,056 649,242 138,312 120,176 -78,878 -
Tax -26,186 -35,484 10,871 -14,118 -25,058 -17,748 21,749 -
NP 130,742 115,288 449,927 635,124 113,254 102,428 -57,129 -
-
NP to SH 128,986 114,892 449,392 634,570 113,102 102,616 -58,366 -
-
Tax Rate 16.69% 23.53% -2.48% 2.17% 18.12% 14.77% - -
Total Cost 760,786 663,084 337,290 200,054 857,140 791,612 674,503 8.37%
-
Net Worth 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 11.24%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 11.24%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.66% 14.81% 57.15% 76.05% 11.67% 11.46% -9.25% -
ROE 3.70% 3.21% 12.79% 18.15% 3.63% 3.32% -1.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 286.50 250.14 249.11 262.95 304.58 279.85 193.25 30.11%
EPS 41.46 36.92 142.21 199.79 35.50 32.12 -18.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.21 11.50 11.12 11.01 9.78 9.67 9.31 13.21%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 286.37 250.02 252.86 268.27 311.70 287.18 198.31 27.84%
EPS 41.43 36.90 144.35 203.83 36.33 32.96 -18.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.2048 11.4947 11.2876 11.2329 10.0088 9.923 9.5536 11.24%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.13 2.22 2.44 2.27 1.90 1.54 1.34 -
P/RPS 0.74 0.89 0.98 0.86 0.62 0.55 0.69 4.78%
P/EPS 5.14 6.01 1.72 1.14 5.35 4.79 -7.33 -
EY 19.46 16.63 58.28 88.01 18.68 20.86 -13.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.22 0.21 0.19 0.16 0.14 22.64%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 30/05/22 25/02/22 29/11/21 25/08/21 31/05/21 25/02/21 -
Price 2.15 2.28 2.36 2.46 2.09 1.52 1.32 -
P/RPS 0.75 0.91 0.95 0.94 0.69 0.54 0.68 6.76%
P/EPS 5.19 6.18 1.66 1.23 5.89 4.73 -7.23 -
EY 19.28 16.19 60.26 81.21 16.99 21.13 -13.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.21 0.22 0.21 0.16 0.14 22.64%

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