[MULPHA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 162.39%
YoY- 2098.3%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 510,355 341,810 181,823 1,170,015 782,733 511,888 309,273 39.60%
PBT 146,635 146,343 36,557 452,215 161,987 97,640 7,403 630.74%
Tax -6,797 77 -4,333 -83,026 -21,216 -3,607 -8,553 -14.19%
NP 139,838 146,420 32,224 369,189 140,771 94,033 -1,150 -
-
NP to SH 139,795 146,444 32,430 369,315 140,749 94,033 -1,150 -
-
Tax Rate 4.64% -0.05% 11.85% 18.36% 13.10% 3.69% 115.53% -
Total Cost 370,517 195,390 149,599 800,826 641,962 417,855 310,423 12.50%
-
Net Worth 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 4.22%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 4.22%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 3,196,192 -78.42%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 27.40% 42.84% 17.72% 31.55% 17.98% 18.37% -0.37% -
ROE 4.28% 4.49% 1.02% 11.14% 4.39% 2.97% -0.04% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 159.75 106.99 56.91 366.23 245.01 160.16 9.68 547.09%
EPS 43.76 45.84 10.15 115.60 44.06 29.42 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.22 10.21 9.98 10.38 10.04 9.89 0.96 383.23%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 159.68 106.94 56.89 366.07 244.90 160.16 96.76 39.60%
EPS 43.74 45.82 10.15 115.55 44.04 29.42 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.2152 10.2052 9.9755 10.3753 10.0355 9.89 9.60 4.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.98 2.17 2.14 2.59 2.43 2.19 0.255 -
P/RPS 1.24 2.03 3.76 0.71 0.99 1.37 2.64 -39.54%
P/EPS 4.52 4.73 21.08 2.24 5.52 7.44 -708.72 -
EY 22.10 21.12 4.74 44.63 18.13 13.43 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.21 0.25 0.24 0.22 0.27 -20.86%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 -
Price 1.77 2.11 2.25 2.40 2.56 2.40 0.24 -
P/RPS 1.11 1.97 3.95 0.66 1.04 1.50 2.48 -41.45%
P/EPS 4.04 4.60 22.17 2.08 5.81 8.16 -667.03 -
EY 24.72 21.73 4.51 48.17 17.21 12.26 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.23 0.23 0.25 0.24 0.25 -22.65%

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