[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 89.8%
YoY- 92.01%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 688,204 670,796 590,328 671,874 581,345 601,128 569,732 13.40%
PBT 49,757 41,168 174,272 -44,476 -141,129 -197,942 -75,752 -
Tax 16,588 18,402 22,080 54,939 69,105 38,156 37,744 -42.16%
NP 66,345 59,570 196,352 10,463 -72,024 -159,786 -38,008 -
-
NP to SH 67,193 58,540 193,028 -9,729 -95,417 -183,748 -48,132 -
-
Tax Rate -33.34% -44.70% -12.67% - - - - -
Total Cost 621,858 611,226 393,976 661,411 653,369 760,914 607,740 1.54%
-
Net Worth 2,362,980 2,021,043 1,498,167 2,250,563 1,177,023 2,061,275 2,005,500 11.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,362,980 2,021,043 1,498,167 2,250,563 1,177,023 2,061,275 2,005,500 11.54%
NOSH 2,019,641 1,837,312 1,291,524 1,172,168 1,177,023 1,177,871 1,179,705 43.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.64% 8.88% 33.26% 1.56% -12.39% -26.58% -6.67% -
ROE 2.84% 2.90% 12.88% -0.43% -8.11% -8.91% -2.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.08 36.51 45.71 57.32 49.39 51.04 48.29 -20.71%
EPS 3.33 3.18 14.92 -0.83 -7.47 -14.36 -3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.10 1.16 1.92 1.00 1.75 1.70 -22.03%
Adjusted Per Share Value based on latest NOSH - 1,177,790
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 215.32 209.87 184.70 210.21 181.89 188.08 178.25 13.41%
EPS 21.02 18.32 60.39 -3.04 -29.85 -57.49 -15.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3931 6.3233 4.6874 7.0414 3.6826 6.4492 6.2747 11.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.41 0.41 0.47 0.47 0.46 0.54 0.28 -
P/RPS 1.20 1.12 1.03 0.82 0.93 1.06 0.58 62.29%
P/EPS 12.32 12.87 3.14 -56.63 -5.67 -3.46 -6.86 -
EY 8.11 7.77 31.80 -1.77 -17.62 -28.89 -14.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.41 0.24 0.46 0.31 0.16 68.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 20/05/10 25/02/10 26/11/09 21/08/09 22/05/09 -
Price 0.49 0.40 0.43 0.42 0.47 0.50 0.50 -
P/RPS 1.44 1.10 0.94 0.73 0.95 0.98 1.04 24.20%
P/EPS 14.73 12.55 2.88 -50.60 -5.80 -3.21 -12.25 -
EY 6.79 7.97 34.76 -1.98 -17.25 -31.20 -8.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.37 0.22 0.47 0.29 0.29 27.97%

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