[MULPHA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -53.22%
YoY- 81.56%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 485,197 223,510 617,374 392,221 252,453 161,429 850,011 -31.21%
PBT 69,156 30,044 -78,878 -92,721 -64,474 -18,235 -214,857 -
Tax -12,529 -4,437 21,749 20,675 17,307 7,868 3,739 -
NP 56,627 25,607 -57,129 -72,046 -47,167 -10,367 -211,118 -
-
NP to SH 56,551 25,654 -58,366 -73,107 -47,713 -10,649 -211,875 -
-
Tax Rate 18.12% 14.77% - - - - - -
Total Cost 428,570 197,903 674,503 464,267 299,620 171,796 1,061,129 -45.39%
-
Net Worth 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 2,683,522 2,868,813 5.66%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 2,683,522 2,868,813 5.66%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.67% 11.46% -9.25% -18.37% -18.68% -6.42% -24.84% -
ROE 1.81% 0.83% -1.96% -2.59% -1.70% -0.40% -7.39% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 152.29 69.96 193.25 122.77 79.02 50.53 266.07 -31.08%
EPS 17.75 8.03 -18.27 -22.88 -14.94 -3.33 -66.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.78 9.67 9.31 8.84 8.81 8.40 8.98 5.85%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 155.85 71.79 198.31 125.99 81.09 51.85 273.03 -31.21%
EPS 18.16 8.24 -18.75 -23.48 -15.33 -3.42 -68.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.0088 9.923 9.5536 9.0713 9.0405 8.6198 9.2149 5.66%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.90 1.54 1.34 1.42 1.48 1.21 1.89 -
P/RPS 1.25 2.20 0.69 1.16 1.87 2.39 0.71 45.85%
P/EPS 10.70 19.18 -7.33 -6.21 -9.91 -36.30 -2.85 -
EY 9.34 5.21 -13.63 -16.12 -10.09 -2.75 -35.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.16 0.14 0.16 0.17 0.14 0.21 -6.46%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 31/05/21 25/02/21 26/11/20 28/08/20 28/05/20 28/02/20 -
Price 2.09 1.52 1.32 1.27 1.53 1.45 1.72 -
P/RPS 1.37 2.17 0.68 1.03 1.94 2.87 0.65 64.46%
P/EPS 11.77 18.93 -7.23 -5.55 -10.24 -43.50 -2.59 -
EY 8.49 5.28 -13.84 -18.02 -9.76 -2.30 -38.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.14 0.14 0.17 0.17 0.19 6.90%

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