[MULPHA] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 120.44%
YoY- 218.52%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 194,593 787,217 626,384 485,197 223,510 617,374 392,221 -37.35%
PBT 37,693 439,056 486,932 69,156 30,044 -78,878 -92,721 -
Tax -8,871 10,871 -10,589 -12,529 -4,437 21,749 20,675 -
NP 28,822 449,927 476,343 56,627 25,607 -57,129 -72,046 -
-
NP to SH 28,723 449,392 475,928 56,551 25,654 -58,366 -73,107 -
-
Tax Rate 23.53% -2.48% 2.17% 18.12% 14.77% - - -
Total Cost 165,771 337,290 150,041 428,570 197,903 674,503 464,267 -49.70%
-
Net Worth 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 17.11%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 17.11%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.81% 57.15% 76.05% 11.67% 11.46% -9.25% -18.37% -
ROE 0.80% 12.79% 13.61% 1.81% 0.83% -1.96% -2.59% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 62.53 249.11 197.21 152.29 69.96 193.25 122.77 -36.24%
EPS 9.23 142.21 149.84 17.75 8.03 -18.27 -22.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.50 11.12 11.01 9.78 9.67 9.31 8.84 19.18%
Adjusted Per Share Value based on latest NOSH - 319,618
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 62.51 252.86 201.20 155.85 71.79 198.31 125.99 -37.35%
EPS 9.23 144.35 152.87 18.16 8.24 -18.75 -23.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.4947 11.2876 11.2329 10.0088 9.923 9.5536 9.0713 17.11%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.22 2.44 2.27 1.90 1.54 1.34 1.42 -
P/RPS 3.55 0.98 1.15 1.25 2.20 0.69 1.16 110.93%
P/EPS 24.05 1.72 1.51 10.70 19.18 -7.33 -6.21 -
EY 4.16 58.28 66.01 9.34 5.21 -13.63 -16.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.21 0.19 0.16 0.14 0.16 12.15%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 29/11/21 25/08/21 31/05/21 25/02/21 26/11/20 -
Price 2.28 2.36 2.46 2.09 1.52 1.32 1.27 -
P/RPS 3.65 0.95 1.25 1.37 2.17 0.68 1.03 132.61%
P/EPS 24.70 1.66 1.64 11.77 18.93 -7.23 -5.55 -
EY 4.05 60.26 60.91 8.49 5.28 -13.84 -18.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.22 0.21 0.16 0.14 0.14 26.87%

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