[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 66.83%
YoY- 1252.24%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 601,394 585,012 609,024 730,733 688,204 670,796 590,328 1.24%
PBT 309,600 453,646 953,572 84,118 49,757 41,168 174,272 46.63%
Tax -74,873 -103,402 -240,408 28,395 16,588 18,402 22,080 -
NP 234,726 350,244 713,164 112,513 66,345 59,570 196,352 12.62%
-
NP to SH 237,794 353,736 714,944 112,101 67,193 58,540 193,028 14.90%
-
Tax Rate 24.18% 22.79% 25.21% -33.76% -33.34% -44.70% -12.67% -
Total Cost 366,668 234,768 -104,140 618,220 621,858 611,226 393,976 -4.67%
-
Net Worth 2,339,685 3,044,703 2,673,357 2,532,964 2,362,980 2,021,043 1,498,167 34.56%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,339,685 3,044,703 2,673,357 2,532,964 2,362,980 2,021,043 1,498,167 34.56%
NOSH 2,339,685 2,342,079 2,105,005 2,110,803 2,019,641 1,837,312 1,291,524 48.55%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 39.03% 59.87% 117.10% 15.40% 9.64% 8.88% 33.26% -
ROE 10.16% 11.62% 26.74% 4.43% 2.84% 2.90% 12.88% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.70 24.98 28.93 34.62 34.08 36.51 45.71 -31.85%
EPS 10.16 15.10 33.96 5.31 3.33 3.18 14.92 -22.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.30 1.27 1.20 1.17 1.10 1.16 -9.41%
Adjusted Per Share Value based on latest NOSH - 2,109,660
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 193.17 187.91 195.63 234.72 221.06 215.47 189.62 1.24%
EPS 76.38 113.62 229.65 36.01 21.58 18.80 62.00 14.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.5153 9.7799 8.5871 8.1362 7.5902 6.4918 4.8123 34.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.35 0.50 0.53 0.53 0.41 0.41 0.47 -
P/RPS 1.36 2.00 1.83 1.53 1.20 1.12 1.03 20.33%
P/EPS 3.44 3.31 1.56 9.98 12.32 12.87 3.14 6.26%
EY 29.04 30.21 64.08 10.02 8.11 7.77 31.80 -5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.42 0.44 0.35 0.37 0.41 -10.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 20/05/11 28/02/11 23/11/10 26/08/10 20/05/10 -
Price 0.38 0.41 0.51 0.50 0.49 0.40 0.43 -
P/RPS 1.48 1.64 1.76 1.44 1.44 1.10 0.94 35.30%
P/EPS 3.74 2.71 1.50 9.41 14.73 12.55 2.88 19.01%
EY 26.75 36.84 66.60 10.62 6.79 7.97 34.76 -16.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.40 0.42 0.42 0.36 0.37 1.79%

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