[MULPHA] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 17.51%
YoY- 113.51%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 850,011 707,690 640,470 586,208 784,904 680,473 683,620 15.58%
PBT -214,857 -515,268 -168,548 360,744 308,614 195,513 292,686 -
Tax 3,739 -12,684 -25,462 -83,656 -72,885 -9,062 154 733.61%
NP -211,118 -527,952 -194,010 277,088 235,729 186,450 292,840 -
-
NP to SH -211,875 -528,570 -194,208 276,960 235,699 186,393 292,888 -
-
Tax Rate - - - 23.19% 23.62% 4.63% -0.05% -
Total Cost 1,061,129 1,235,642 834,480 309,120 549,175 494,022 390,780 94.28%
-
Net Worth 2,868,813 2,772,973 3,143,555 3,303,288 3,255,368 3,264,952 3,261,758 -8.18%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,868,813 2,772,973 3,143,555 3,303,288 3,255,368 3,264,952 3,261,758 -8.18%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -24.84% -74.60% -30.29% 47.27% 30.03% 27.40% 42.84% -
ROE -7.39% -19.06% -6.18% 8.38% 7.24% 5.71% 8.98% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 266.07 221.52 200.48 183.50 245.69 213.00 213.99 15.58%
EPS -66.32 -165.45 -60.80 86.68 73.78 58.35 91.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.98 8.68 9.84 10.34 10.19 10.22 10.21 -8.18%
Adjusted Per Share Value based on latest NOSH - 319,618
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 273.03 227.32 205.73 188.30 252.12 218.58 219.59 15.58%
EPS -68.06 -169.78 -62.38 88.96 75.71 59.87 94.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.2149 8.9071 10.0974 10.6105 10.4566 10.4874 10.4771 -8.18%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.89 2.15 2.23 2.40 1.75 1.98 2.17 -
P/RPS 0.71 0.97 1.11 1.31 0.71 0.93 1.01 -20.88%
P/EPS -2.85 -1.30 -3.67 2.77 2.37 3.39 2.37 -
EY -35.09 -76.96 -27.26 36.12 42.16 29.47 42.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.23 0.23 0.17 0.19 0.21 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 29/08/19 30/05/19 27/02/19 29/11/18 29/08/18 -
Price 1.72 1.99 2.04 2.29 2.24 1.77 2.11 -
P/RPS 0.65 0.90 1.02 1.25 0.91 0.83 0.99 -24.40%
P/EPS -2.59 -1.20 -3.36 2.64 3.04 3.03 2.30 -
EY -38.56 -83.14 -29.80 37.86 32.94 32.96 43.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.21 0.22 0.22 0.17 0.21 -6.43%

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