[MULPHA] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 26.45%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 707,690 640,470 586,208 784,904 680,473 683,620 727,292 -1.80%
PBT -515,268 -168,548 360,744 308,614 195,513 292,686 146,228 -
Tax -12,684 -25,462 -83,656 -72,885 -9,062 154 -17,332 -18.77%
NP -527,952 -194,010 277,088 235,729 186,450 292,840 128,896 -
-
NP to SH -528,570 -194,208 276,960 235,699 186,393 292,888 129,720 -
-
Tax Rate - - 23.19% 23.62% 4.63% -0.05% 11.85% -
Total Cost 1,235,642 834,480 309,120 549,175 494,022 390,780 598,396 62.08%
-
Net Worth 2,772,973 3,143,555 3,303,288 3,255,368 3,264,952 3,261,758 3,188,350 -8.87%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,772,973 3,143,555 3,303,288 3,255,368 3,264,952 3,261,758 3,188,350 -8.87%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -74.60% -30.29% 47.27% 30.03% 27.40% 42.84% 17.72% -
ROE -19.06% -6.18% 8.38% 7.24% 5.71% 8.98% 4.07% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 221.52 200.48 183.50 245.69 213.00 213.99 227.65 -1.80%
EPS -165.45 -60.80 86.68 73.78 58.35 91.68 40.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.68 9.84 10.34 10.19 10.22 10.21 9.98 -8.87%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 221.42 200.39 183.41 245.58 212.90 213.89 227.55 -1.80%
EPS -165.38 -60.76 86.65 73.74 58.32 91.64 40.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.6759 9.8354 10.3351 10.1852 10.2152 10.2052 9.9755 -8.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.15 2.23 2.40 1.75 1.98 2.17 2.14 -
P/RPS 0.97 1.11 1.31 0.71 0.93 1.01 0.94 2.11%
P/EPS -1.30 -3.67 2.77 2.37 3.39 2.37 5.27 -
EY -76.96 -27.26 36.12 42.16 29.47 42.25 18.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.23 0.17 0.19 0.21 0.21 12.31%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 -
Price 1.99 2.04 2.29 2.24 1.77 2.11 2.25 -
P/RPS 0.90 1.02 1.25 0.91 0.83 0.99 0.99 -6.15%
P/EPS -1.20 -3.36 2.64 3.04 3.03 2.30 5.54 -
EY -83.14 -29.80 37.86 32.94 32.96 43.45 18.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.22 0.22 0.17 0.21 0.23 0.00%

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