[MULPHA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 15.36%
YoY- -52.4%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,044,702 988,625 982,822 883,396 866,559 846,633 909,717 9.65%
PBT 108,194 131,303 144,551 93,747 84,521 56,548 208,807 -35.46%
Tax -6,305 -11,584 -9,627 -3,946 -6,622 1,778 -24,008 -58.95%
NP 101,889 119,719 134,924 89,801 77,899 58,326 184,799 -32.73%
-
NP to SH 102,902 120,192 133,442 87,225 75,613 54,645 181,356 -31.43%
-
Tax Rate 5.83% 8.82% 6.66% 4.21% 7.83% -3.14% 11.50% -
Total Cost 942,813 868,906 847,898 793,595 788,660 788,307 724,918 19.13%
-
Net Worth 2,140,905 2,377,670 2,430,067 2,347,130 2,178,524 1,195,058 2,063,221 2.49%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,140,905 2,377,670 2,430,067 2,347,130 2,178,524 1,195,058 2,063,221 2.49%
NOSH 1,182,820 1,213,097 1,215,033 1,222,463 1,177,580 1,195,058 1,192,613 -0.54%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.75% 12.11% 13.73% 10.17% 8.99% 6.89% 20.31% -
ROE 4.81% 5.06% 5.49% 3.72% 3.47% 4.57% 8.79% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 88.32 81.50 80.89 72.26 73.59 70.84 76.28 10.25%
EPS 8.70 9.91 10.98 7.14 6.42 4.57 15.21 -31.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.96 2.00 1.92 1.85 1.00 1.73 3.05%
Adjusted Per Share Value based on latest NOSH - 1,222,463
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 326.86 309.31 307.50 276.39 271.12 264.89 284.63 9.65%
EPS 32.20 37.60 41.75 27.29 23.66 17.10 56.74 -31.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.6983 7.4391 7.603 7.3435 6.816 3.739 6.4553 2.49%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.91 1.56 1.42 1.78 1.87 1.38 1.19 -
P/RPS 1.03 1.91 1.76 2.46 2.54 1.95 1.56 -24.15%
P/EPS 10.46 15.75 12.93 24.95 29.12 30.18 7.83 21.27%
EY 9.56 6.35 7.73 4.01 3.43 3.31 12.78 -17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.80 0.71 0.93 1.01 1.38 0.69 -19.30%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 23/11/07 27/08/07 24/05/07 28/02/07 24/11/06 -
Price 1.15 1.00 1.46 1.45 1.86 1.69 1.41 -
P/RPS 1.30 1.23 1.80 2.01 2.53 2.39 1.85 -20.94%
P/EPS 13.22 10.09 13.29 20.32 28.97 36.96 9.27 26.67%
EY 7.56 9.91 7.52 4.92 3.45 2.71 10.78 -21.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.73 0.76 1.01 1.69 0.82 -15.21%

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