[MULPHA] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 600.87%
YoY- 60.71%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,042,565 1,170,015 1,316,648 1,380,488 1,383,356 1,276,525 1,033,971 0.55%
PBT 481,369 452,215 236,915 134,704 22,069 7,903 9,040 1318.81%
Tax -78,806 -83,026 -15,830 1,776 -2,596 8,897 940 -
NP 402,563 369,189 221,085 136,480 19,473 16,800 9,980 1078.81%
-
NP to SH 402,895 369,315 221,063 136,480 19,473 16,800 9,980 1079.46%
-
Tax Rate 16.37% 18.36% 6.68% -1.32% 11.76% -112.58% -10.40% -
Total Cost 640,002 800,826 1,095,563 1,244,008 1,363,883 1,259,725 1,023,991 -26.91%
-
Net Worth 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 2,800,248 9.04%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 2,800,248 9.04%
NOSH 319,618 319,618 319,618 319,618 3,196,192 3,196,192 3,182,100 -78.42%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 38.61% 31.55% 16.79% 9.89% 1.41% 1.32% 0.97% -
ROE 12.64% 11.14% 6.89% 4.32% 0.63% 0.68% 0.36% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 326.34 366.23 412.13 431.92 43.28 47.79 32.49 366.18%
EPS 126.11 115.60 69.20 42.70 0.61 0.63 0.31 5410.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.98 10.38 10.04 9.89 0.96 0.93 0.88 405.52%
Adjusted Per Share Value based on latest NOSH - 319,618
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 326.19 366.07 411.94 431.92 432.82 399.39 323.50 0.55%
EPS 126.06 115.55 69.16 42.70 6.09 5.26 3.12 1080.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9755 10.3753 10.0355 9.89 9.60 7.7717 8.7612 9.04%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.14 2.59 2.43 2.19 0.255 0.225 0.205 -
P/RPS 0.66 0.71 0.59 0.51 0.59 0.47 0.63 3.15%
P/EPS 1.70 2.24 3.51 5.13 41.85 35.77 65.36 -91.24%
EY 58.93 44.63 28.48 19.50 2.39 2.80 1.53 1043.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.24 0.22 0.27 0.24 0.23 -5.88%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 29/11/16 -
Price 2.25 2.40 2.56 2.40 0.24 0.24 0.205 -
P/RPS 0.69 0.66 0.62 0.56 0.55 0.50 0.63 6.25%
P/EPS 1.78 2.08 3.70 5.62 39.39 38.16 65.36 -90.96%
EY 56.05 48.17 27.03 17.79 2.54 2.62 1.53 1005.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.25 0.24 0.25 0.26 0.23 0.00%

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