[MULPHA] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 49.68%
YoY- 321.6%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 341,810 181,823 1,170,015 782,733 511,888 309,273 1,276,525 -58.55%
PBT 146,343 36,557 452,215 161,987 97,640 7,403 7,903 603.67%
Tax 77 -4,333 -83,026 -21,216 -3,607 -8,553 8,897 -95.82%
NP 146,420 32,224 369,189 140,771 94,033 -1,150 16,800 325.18%
-
NP to SH 146,444 32,430 369,315 140,749 94,033 -1,150 16,800 325.23%
-
Tax Rate -0.05% 11.85% 18.36% 13.10% 3.69% 115.53% -112.58% -
Total Cost 195,390 149,599 800,826 641,962 417,855 310,423 1,259,725 -71.23%
-
Net Worth 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 19.97%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 19.97%
NOSH 319,618 319,618 319,618 319,618 319,618 3,196,192 3,196,192 -78.54%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 42.84% 17.72% 31.55% 17.98% 18.37% -0.37% 1.32% -
ROE 4.49% 1.02% 11.14% 4.39% 2.97% -0.04% 0.68% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 106.99 56.91 366.23 245.01 160.16 9.68 47.79 71.38%
EPS 45.84 10.15 115.60 44.06 29.42 -0.04 0.63 1656.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.21 9.98 10.38 10.04 9.89 0.96 0.93 396.13%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 109.79 58.40 375.82 251.42 164.42 99.34 410.03 -58.55%
EPS 47.04 10.42 118.63 45.21 30.20 -0.37 5.40 325.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4771 10.2413 10.6518 10.3029 10.1535 9.8559 7.9788 19.97%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.17 2.14 2.59 2.43 2.19 0.255 0.225 -
P/RPS 2.03 3.76 0.71 0.99 1.37 2.64 0.47 165.92%
P/EPS 4.73 21.08 2.24 5.52 7.44 -708.72 35.77 -74.14%
EY 21.12 4.74 44.63 18.13 13.43 -0.14 2.80 286.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.25 0.24 0.22 0.27 0.24 -8.53%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 -
Price 2.11 2.25 2.40 2.56 2.40 0.24 0.24 -
P/RPS 1.97 3.95 0.66 1.04 1.50 2.48 0.50 150.08%
P/EPS 4.60 22.17 2.08 5.81 8.16 -667.03 38.16 -75.69%
EY 21.73 4.51 48.17 17.21 12.26 -0.15 2.62 311.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.23 0.25 0.24 0.25 0.26 -13.30%

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