[MULPHA] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 70.66%
YoY- 79.1%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 174,079 259,370 163,829 357,152 296,797 179,000 127,354 23.14%
PBT 34,469 12,303 37,876 73,792 60,750 -4,199 -17,417 -
Tax 2,607 1,019 1,514 -2,446 -10,808 28,649 -3,762 -
NP 37,076 13,322 39,390 71,346 49,942 24,450 -21,179 -
-
NP to SH 37,076 13,322 41,231 75,177 44,052 25,275 -20,356 -
-
Tax Rate -7.56% -8.28% -4.00% 3.31% 17.79% - - -
Total Cost 137,003 246,048 124,439 285,806 246,855 154,550 148,533 -5.23%
-
Net Worth 2,205,546 2,385,067 2,328,590 2,370,638 2,288,138 2,377,563 2,378,437 -4.90%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,205,546 2,385,067 2,328,590 2,370,638 2,288,138 2,377,563 2,378,437 -4.90%
NOSH 1,901,333 2,148,709 2,136,321 2,135,710 2,138,446 2,141,949 2,142,736 -7.65%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.30% 5.14% 24.04% 19.98% 16.83% 13.66% -16.63% -
ROE 1.68% 0.56% 1.77% 3.17% 1.93% 1.06% -0.86% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.16 12.07 7.67 16.72 13.88 8.36 5.94 33.44%
EPS 1.95 0.62 1.93 3.52 2.06 1.18 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.11 1.09 1.11 1.07 1.11 1.11 2.97%
Adjusted Per Share Value based on latest NOSH - 2,135,710
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 54.46 81.15 51.26 111.74 92.86 56.00 39.85 23.12%
EPS 11.60 4.17 12.90 23.52 13.78 7.91 -6.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9006 7.4622 7.2855 7.4171 7.159 7.4388 7.4415 -4.90%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.30 0.36 0.39 0.37 0.455 0.44 0.415 -
P/RPS 3.28 2.98 5.09 2.21 3.28 5.27 6.98 -39.52%
P/EPS 15.38 58.06 20.21 10.51 22.09 37.29 -43.68 -
EY 6.50 1.72 4.95 9.51 4.53 2.68 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.36 0.33 0.43 0.40 0.37 -20.94%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 29/05/15 27/02/15 28/11/14 28/08/14 29/05/14 -
Price 0.275 0.285 0.37 0.38 0.405 0.485 0.44 -
P/RPS 3.00 2.36 4.82 2.27 2.92 5.80 7.40 -45.19%
P/EPS 14.10 45.97 19.17 10.80 19.66 41.10 -46.32 -
EY 7.09 2.18 5.22 9.26 5.09 2.43 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.34 0.34 0.38 0.44 0.40 -28.84%

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