[MULPHA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -45.15%
YoY- 302.55%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 291,361 174,079 259,370 163,829 357,152 296,797 179,000 38.25%
PBT 76,065 34,469 12,303 37,876 73,792 60,750 -4,199 -
Tax -2,571 2,607 1,019 1,514 -2,446 -10,808 28,649 -
NP 73,494 37,076 13,322 39,390 71,346 49,942 24,450 107.86%
-
NP to SH 73,494 37,076 13,322 41,231 75,177 44,052 25,275 103.32%
-
Tax Rate 3.38% -7.56% -8.28% -4.00% 3.31% 17.79% - -
Total Cost 217,867 137,003 246,048 124,439 285,806 246,855 154,550 25.64%
-
Net Worth 2,563,744 2,205,546 2,385,067 2,328,590 2,370,638 2,288,138 2,377,563 5.14%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,563,744 2,205,546 2,385,067 2,328,590 2,370,638 2,288,138 2,377,563 5.14%
NOSH 2,136,453 1,901,333 2,148,709 2,136,321 2,135,710 2,138,446 2,141,949 -0.17%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.22% 21.30% 5.14% 24.04% 19.98% 16.83% 13.66% -
ROE 2.87% 1.68% 0.56% 1.77% 3.17% 1.93% 1.06% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.64 9.16 12.07 7.67 16.72 13.88 8.36 38.46%
EPS 3.44 1.95 0.62 1.93 3.52 2.06 1.18 103.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.16 1.11 1.09 1.11 1.07 1.11 5.31%
Adjusted Per Share Value based on latest NOSH - 2,136,321
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 91.16 54.46 81.15 51.26 111.74 92.86 56.00 38.25%
EPS 22.99 11.60 4.17 12.90 23.52 13.78 7.91 103.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0213 6.9006 7.4622 7.2855 7.4171 7.159 7.4388 5.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.26 0.30 0.36 0.39 0.37 0.455 0.44 -
P/RPS 1.91 3.28 2.98 5.09 2.21 3.28 5.27 -49.07%
P/EPS 7.56 15.38 58.06 20.21 10.51 22.09 37.29 -65.38%
EY 13.23 6.50 1.72 4.95 9.51 4.53 2.68 189.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.32 0.36 0.33 0.43 0.40 -32.79%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 29/05/15 27/02/15 28/11/14 28/08/14 -
Price 0.275 0.275 0.285 0.37 0.38 0.405 0.485 -
P/RPS 2.02 3.00 2.36 4.82 2.27 2.92 5.80 -50.40%
P/EPS 7.99 14.10 45.97 19.17 10.80 19.66 41.10 -66.34%
EY 12.51 7.09 2.18 5.22 9.26 5.09 2.43 197.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.26 0.34 0.34 0.38 0.44 -35.03%

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