[MULPHA] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 275.81%
YoY- 340.91%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 787,217 835,178 970,394 894,040 617,374 522,961 504,906 34.35%
PBT 439,056 649,242 138,312 120,176 -78,878 -123,628 -128,948 -
Tax 10,871 -14,118 -25,058 -17,748 21,749 27,566 34,614 -53.69%
NP 449,927 635,124 113,254 102,428 -57,129 -96,061 -94,334 -
-
NP to SH 449,392 634,570 113,102 102,616 -58,366 -97,476 -95,426 -
-
Tax Rate -2.48% 2.17% 18.12% 14.77% - - - -
Total Cost 337,290 200,054 857,140 791,612 674,503 619,022 599,240 -31.75%
-
Net Worth 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 15.90%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 15.90%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 57.15% 76.05% 11.67% 11.46% -9.25% -18.37% -18.68% -
ROE 12.79% 18.15% 3.63% 3.32% -1.96% -3.45% -3.39% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 249.11 262.95 304.58 279.85 193.25 163.70 158.05 35.32%
EPS 142.21 199.79 35.50 32.12 -18.27 -30.51 -29.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.12 11.01 9.78 9.67 9.31 8.84 8.81 16.74%
Adjusted Per Share Value based on latest NOSH - 319,618
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 246.30 261.31 303.61 279.72 193.16 163.62 157.97 34.35%
EPS 140.60 198.54 35.39 32.11 -18.26 -30.50 -29.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.9946 10.9413 9.749 9.6654 9.3056 8.8358 8.8058 15.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.44 2.27 1.90 1.54 1.34 1.42 1.48 -
P/RPS 0.98 0.86 0.62 0.55 0.69 0.87 0.94 2.80%
P/EPS 1.72 1.14 5.35 4.79 -7.33 -4.65 -4.95 -
EY 58.28 88.01 18.68 20.86 -13.63 -21.49 -20.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.19 0.16 0.14 0.16 0.17 18.69%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 25/08/21 31/05/21 25/02/21 26/11/20 28/08/20 -
Price 2.36 2.46 2.09 1.52 1.32 1.27 1.53 -
P/RPS 0.95 0.94 0.69 0.54 0.68 0.78 0.97 -1.37%
P/EPS 1.66 1.23 5.89 4.73 -7.23 -4.16 -5.12 -
EY 60.26 81.21 16.99 21.13 -13.84 -24.03 -19.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.21 0.16 0.14 0.14 0.17 15.08%

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