[MULPHA] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 247.44%
YoY- -32.9%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 503,680 245,802 1,200,994 818,493 401,077 193,411 970,918 -35.46%
PBT 29,882 -11,016 97,592 48,775 -51,272 -23,706 102,463 -56.05%
Tax 8,569 3,897 16,388 11,182 12,836 4,231 -15,959 -
NP 38,451 -7,119 113,980 59,957 -38,436 -19,475 86,504 -41.78%
-
NP to SH 36,165 -7,236 109,544 56,986 -38,649 -19,576 84,879 -43.40%
-
Tax Rate -28.68% - -16.79% -22.93% - - 15.58% -
Total Cost 465,229 252,921 1,087,014 758,536 439,513 212,886 884,414 -34.86%
-
Net Worth 3,590,994 3,569,211 3,603,441 3,544,317 3,619,000 3,503,864 3,528,758 1.17%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 3,590,994 3,569,211 3,603,441 3,544,317 3,619,000 3,503,864 3,528,758 1.17%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.63% -2.90% 9.49% 7.33% -9.58% -10.07% 8.91% -
ROE 1.01% -0.20% 3.04% 1.61% -1.07% -0.56% 2.41% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 161.86 78.99 385.95 263.03 128.89 62.15 312.01 -35.46%
EPS 11.62 -2.33 35.20 18.31 -12.42 -6.29 27.28 -43.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.54 11.47 11.58 11.39 11.63 11.26 11.34 1.17%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 161.79 78.95 385.77 262.91 128.83 62.13 311.87 -35.46%
EPS 11.62 -2.32 35.19 18.30 -12.41 -6.29 27.26 -43.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.5347 11.4647 11.5746 11.3847 11.6246 11.2548 11.3348 1.17%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.48 2.37 2.35 2.44 2.48 2.39 2.15 -
P/RPS 1.53 3.00 0.61 0.93 1.92 3.85 0.69 70.12%
P/EPS 21.34 -101.92 6.68 13.32 -19.97 -37.99 7.88 94.40%
EY 4.69 -0.98 14.98 7.51 -5.01 -2.63 12.69 -48.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.20 0.21 0.21 0.21 0.19 6.90%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 28/02/24 27/11/23 25/08/23 29/05/23 24/02/23 -
Price 2.47 2.46 2.35 2.44 2.49 2.49 2.25 -
P/RPS 1.53 3.11 0.61 0.93 1.93 4.01 0.72 65.36%
P/EPS 21.25 -105.79 6.68 13.32 -20.05 -39.58 8.25 88.01%
EY 4.71 -0.95 14.98 7.51 -4.99 -2.53 12.12 -46.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.20 0.21 0.21 0.22 0.20 3.30%

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