[MULPHA] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 308.03%
YoY- 128.25%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 758,300 787,217 851,537 850,118 679,455 617,374 711,464 4.34%
PBT 446,705 439,056 500,775 54,752 -30,599 -78,878 78,873 218.06%
Tax 6,437 10,871 -9,515 -8,087 9,444 21,749 33,927 -67.01%
NP 453,142 449,927 491,260 46,665 -21,155 -57,129 112,800 152.92%
-
NP to SH 452,461 449,392 490,669 45,898 -22,063 -58,366 111,446 154.71%
-
Tax Rate -1.44% -2.48% 1.90% 14.77% - - -43.01% -
Total Cost 305,158 337,290 360,277 803,453 700,610 674,503 598,664 -36.21%
-
Net Worth 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 17.11%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 17.11%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 59.76% 57.15% 57.69% 5.49% -3.11% -9.25% 15.85% -
ROE 12.64% 12.79% 14.03% 1.47% -0.71% -1.96% 3.95% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 243.69 249.11 268.10 266.83 212.68 193.25 222.70 6.19%
EPS 145.40 142.21 154.48 14.41 -6.91 -18.27 34.88 159.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.50 11.12 11.01 9.78 9.67 9.31 8.84 19.18%
Adjusted Per Share Value based on latest NOSH - 319,618
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 243.57 252.86 273.52 273.07 218.25 198.31 228.53 4.34%
EPS 145.34 144.35 157.61 14.74 -7.09 -18.75 35.80 154.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.4947 11.2876 11.2329 10.0088 9.923 9.5536 9.0713 17.11%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.22 2.44 2.27 1.90 1.54 1.34 1.42 -
P/RPS 0.91 0.98 0.85 0.71 0.72 0.69 0.64 26.47%
P/EPS 1.53 1.72 1.47 13.19 -22.30 -7.33 4.07 -47.94%
EY 65.50 58.28 68.05 7.58 -4.48 -13.63 24.57 92.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.21 0.19 0.16 0.14 0.16 12.15%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 29/11/21 25/08/21 31/05/21 25/02/21 26/11/20 -
Price 2.28 2.36 2.46 2.09 1.52 1.32 1.27 -
P/RPS 0.94 0.95 0.92 0.78 0.71 0.68 0.57 39.62%
P/EPS 1.57 1.66 1.59 14.51 -22.01 -7.23 3.64 -42.94%
EY 63.77 60.26 62.80 6.89 -4.54 -13.84 27.47 75.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.22 0.21 0.16 0.14 0.14 26.87%

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