[MULPHA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 59.44%
YoY- 270.38%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 637,042 451,046 292,506 152,256 730,733 516,153 335,398 53.19%
PBT 171,653 232,200 226,823 238,393 84,118 37,318 20,584 309.64%
Tax 4,528 -56,155 -51,701 -60,102 28,395 12,441 9,201 -37.58%
NP 176,181 176,045 175,122 178,291 112,513 49,759 29,785 226.01%
-
NP to SH 178,926 178,346 176,868 178,736 112,101 50,395 29,270 233.22%
-
Tax Rate -2.64% 24.18% 22.79% 25.21% -33.76% -33.34% -44.70% -
Total Cost 460,861 275,001 117,384 -26,035 618,220 466,394 305,613 31.40%
-
Net Worth 3,035,194 2,339,685 3,044,703 2,673,357 2,532,964 2,362,980 2,021,043 31.04%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,035,194 2,339,685 3,044,703 2,673,357 2,532,964 2,362,980 2,021,043 31.04%
NOSH 2,334,765 2,339,685 2,342,079 2,105,005 2,110,803 2,019,641 1,837,312 17.26%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 27.66% 39.03% 59.87% 117.10% 15.40% 9.64% 8.88% -
ROE 5.90% 7.62% 5.81% 6.69% 4.43% 2.13% 1.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.29 19.28 12.49 7.23 34.62 25.56 18.25 30.66%
EPS 7.64 7.62 7.55 8.49 5.31 2.50 1.59 183.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.00 1.30 1.27 1.20 1.17 1.10 11.74%
Adjusted Per Share Value based on latest NOSH - 2,105,005
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 199.31 141.12 91.52 47.64 228.63 161.49 104.94 53.18%
EPS 55.98 55.80 55.34 55.92 35.07 15.77 9.16 233.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.4963 7.3203 9.5261 8.3642 7.925 7.3931 6.3233 31.04%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.40 0.35 0.50 0.53 0.53 0.41 0.41 -
P/RPS 1.47 1.82 4.00 7.33 1.53 1.60 2.25 -24.64%
P/EPS 5.22 4.59 6.62 6.24 9.98 16.43 25.74 -65.38%
EY 19.16 21.78 15.10 16.02 10.02 6.09 3.89 188.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.38 0.42 0.44 0.35 0.37 -11.09%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 25/08/11 20/05/11 28/02/11 23/11/10 26/08/10 -
Price 0.43 0.38 0.41 0.51 0.50 0.49 0.40 -
P/RPS 1.58 1.97 3.28 7.05 1.44 1.92 2.19 -19.51%
P/EPS 5.61 4.99 5.43 6.01 9.41 19.64 25.11 -63.07%
EY 17.82 20.06 18.42 16.65 10.62 5.09 3.98 170.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.32 0.40 0.42 0.42 0.36 -5.62%

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