[MULPHA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.9%
YoY- 182.82%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 951,688 1,086,198 1,233,028 1,372,790 1,572,479 1,487,728 1,326,042 -19.88%
PBT 215,017 206,698 368,903 234,073 250,718 275,126 102,103 64.51%
Tax -27,995 -34,401 -70,281 -49,159 -59,735 -66,379 -30,768 -6.11%
NP 187,022 172,297 298,622 184,914 190,983 208,747 71,335 90.47%
-
NP to SH 183,235 167,290 294,346 176,983 188,080 208,747 71,335 87.88%
-
Tax Rate 13.02% 16.64% 19.05% 21.00% 23.83% 24.13% 30.13% -
Total Cost 764,666 913,901 934,406 1,187,876 1,381,496 1,278,981 1,254,707 -28.18%
-
Net Worth 2,043,450 1,951,812 1,248,338 1,785,634 1,797,930 1,819,479 1,694,820 13.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,043,450 1,951,812 1,248,338 1,785,634 1,797,930 1,819,479 1,694,820 13.32%
NOSH 1,195,000 1,168,750 1,248,338 1,248,695 1,257,294 1,254,813 1,255,422 -3.24%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 19.65% 15.86% 24.22% 13.47% 12.15% 14.03% 5.38% -
ROE 8.97% 8.57% 23.58% 9.91% 10.46% 11.47% 4.21% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 79.64 92.94 98.77 109.94 125.07 118.56 105.63 -17.20%
EPS 15.33 14.31 23.58 14.17 14.96 16.64 5.68 94.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.67 1.00 1.43 1.43 1.45 1.35 17.11%
Adjusted Per Share Value based on latest NOSH - 1,248,695
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 297.76 339.84 385.78 429.51 491.99 465.47 414.88 -19.88%
EPS 57.33 52.34 92.09 55.37 58.85 65.31 22.32 87.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3934 6.1067 3.9057 5.5868 5.6252 5.6927 5.3026 13.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.15 0.69 0.60 0.60 0.53 0.61 0.65 -
P/RPS 1.44 0.74 0.61 0.55 0.42 0.51 0.62 75.65%
P/EPS 7.50 4.82 2.54 4.23 3.54 3.67 11.44 -24.59%
EY 13.33 20.74 39.30 23.62 28.22 27.27 8.74 32.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.41 0.60 0.42 0.37 0.42 0.48 24.97%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 29/05/06 24/02/06 25/11/05 25/08/05 20/05/05 25/02/05 -
Price 1.20 1.20 0.68 0.60 0.59 0.50 0.62 -
P/RPS 1.51 1.29 0.69 0.55 0.47 0.42 0.59 87.42%
P/EPS 7.83 8.38 2.88 4.23 3.94 3.01 10.91 -19.88%
EY 12.78 11.93 34.68 23.62 25.35 33.27 9.16 24.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.68 0.42 0.41 0.34 0.46 32.40%

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