[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 96.79%
YoY- 2098.3%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 680,473 683,620 727,292 1,170,015 1,043,644 1,023,776 1,237,092 -32.84%
PBT 195,513 292,686 146,228 452,215 215,982 195,280 29,612 251.53%
Tax -9,062 154 -17,332 -83,026 -28,288 -7,214 -34,212 -58.72%
NP 186,450 292,840 128,896 369,189 187,694 188,066 -4,600 -
-
NP to SH 186,393 292,888 129,720 369,315 187,665 188,066 -4,600 -
-
Tax Rate 4.63% -0.05% 11.85% 18.36% 13.10% 3.69% 115.53% -
Total Cost 494,022 390,780 598,396 800,826 855,949 835,710 1,241,692 -45.87%
-
Net Worth 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 4.22%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 4.22%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 3,196,192 -78.42%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 27.40% 42.84% 17.72% 31.55% 17.98% 18.37% -0.37% -
ROE 5.71% 8.98% 4.07% 11.14% 5.85% 5.95% -0.15% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 213.00 213.99 227.65 366.23 326.67 320.31 38.71 211.35%
EPS 58.35 91.68 40.60 115.60 58.75 58.84 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.22 10.21 9.98 10.38 10.04 9.89 0.96 383.23%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 212.90 213.89 227.55 366.07 326.53 320.31 387.05 -32.84%
EPS 58.32 91.64 40.59 115.55 58.72 58.84 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.2152 10.2052 9.9755 10.3753 10.0355 9.89 9.60 4.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.98 2.17 2.14 2.59 2.43 2.19 0.255 -
P/RPS 0.93 1.01 0.94 0.71 0.74 0.68 0.66 25.66%
P/EPS 3.39 2.37 5.27 2.24 4.14 3.72 -177.18 -
EY 29.47 42.25 18.97 44.63 24.17 26.87 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.21 0.25 0.24 0.22 0.27 -20.86%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 -
Price 1.77 2.11 2.25 2.40 2.56 2.40 0.24 -
P/RPS 0.83 0.99 0.99 0.66 0.78 0.75 0.62 21.44%
P/EPS 3.03 2.30 5.54 2.08 4.36 4.08 -166.76 -
EY 32.96 43.45 18.05 48.17 22.95 24.52 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.23 0.23 0.25 0.24 0.25 -22.65%

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