[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 90.13%
YoY- 484.88%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 796,370 846,398 655,316 958,682 802,040 609,466 509,416 34.66%
PBT 112,864 100,358 151,504 112,376 51,445 -44,332 -69,668 -
Tax 6,853 5,066 6,056 12,183 19,505 50,874 -15,048 -
NP 119,717 105,424 157,560 124,559 70,950 6,542 -84,716 -
-
NP to SH 122,172 109,106 164,924 124,148 65,294 9,838 -81,424 -
-
Tax Rate -6.07% -5.05% -4.00% -10.84% -37.91% - - -
Total Cost 676,653 740,974 497,756 834,123 731,089 602,924 594,132 9.04%
-
Net Worth 2,477,614 2,365,384 2,328,590 2,367,771 2,278,216 2,373,952 2,378,437 2.75%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,477,614 2,365,384 2,328,590 2,367,771 2,278,216 2,373,952 2,378,437 2.75%
NOSH 2,135,874 2,130,976 2,136,321 2,133,127 2,129,173 2,138,695 2,142,736 -0.21%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.03% 12.46% 24.04% 12.99% 8.85% 1.07% -16.63% -
ROE 4.93% 4.61% 7.08% 5.24% 2.87% 0.41% -3.42% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 37.29 39.72 30.67 44.94 37.67 28.50 23.77 34.97%
EPS 5.72 5.12 7.72 5.82 3.07 0.46 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.11 1.09 1.11 1.07 1.11 1.11 2.97%
Adjusted Per Share Value based on latest NOSH - 2,135,710
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 249.16 264.82 205.03 299.95 250.94 190.69 159.38 34.66%
EPS 38.22 34.14 51.60 38.84 20.43 3.08 -25.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7518 7.4007 7.2855 7.4081 7.1279 7.4275 7.4415 2.75%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.30 0.36 0.39 0.37 0.455 0.44 0.415 -
P/RPS 0.80 0.91 1.27 0.82 1.21 1.54 1.75 -40.62%
P/EPS 5.24 7.03 5.05 6.36 14.84 95.65 -10.92 -
EY 19.07 14.22 19.79 15.73 6.74 1.05 -9.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.36 0.33 0.43 0.40 0.37 -20.94%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 29/05/15 27/02/15 28/11/14 28/08/14 29/05/14 -
Price 0.275 0.285 0.37 0.38 0.405 0.485 0.44 -
P/RPS 0.74 0.72 1.21 0.85 1.08 1.70 1.85 -45.68%
P/EPS 4.81 5.57 4.79 6.53 13.21 105.43 -11.58 -
EY 20.80 17.96 20.86 15.32 7.57 0.95 -8.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.34 0.34 0.38 0.44 0.40 -28.84%

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