[MULPHA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 19.17%
YoY- -446.12%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 706,708 677,023 671,874 672,675 720,731 807,931 932,763 -16.93%
PBT 75,079 18,030 -44,476 -250,821 -275,423 -153,379 -127,501 -
Tax 45,062 51,023 54,939 64,800 38,979 29,119 16,152 98.55%
NP 120,141 69,053 10,463 -186,021 -236,444 -124,260 -111,349 -
-
NP to SH 111,415 50,561 -9,729 -207,545 -256,783 -138,361 -121,715 -
-
Tax Rate -60.02% -282.99% - - - - - -
Total Cost 586,567 607,970 661,411 858,696 957,175 932,191 1,044,112 -31.98%
-
Net Worth 2,019,087 1,498,167 1,177,790 1,180,872 2,060,792 2,005,500 2,013,606 0.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,019,087 1,498,167 1,177,790 1,180,872 2,060,792 2,005,500 2,013,606 0.18%
NOSH 1,835,534 1,291,524 1,177,790 1,180,872 1,177,595 1,179,705 1,191,482 33.49%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.00% 10.20% 1.56% -27.65% -32.81% -15.38% -11.94% -
ROE 5.52% 3.37% -0.83% -17.58% -12.46% -6.90% -6.04% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.50 52.42 57.05 56.96 61.20 68.49 78.29 -37.77%
EPS 6.07 3.91 -0.83 -17.58 -21.81 -11.73 -10.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.16 1.00 1.00 1.75 1.70 1.69 -24.95%
Adjusted Per Share Value based on latest NOSH - 1,180,872
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 227.00 217.47 215.81 216.07 231.51 259.52 299.61 -16.93%
EPS 35.79 16.24 -3.13 -66.67 -82.48 -44.44 -39.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4855 4.8123 3.7832 3.7931 6.6195 6.4419 6.4679 0.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.41 0.47 0.47 0.46 0.54 0.28 0.41 -
P/RPS 1.06 0.90 0.82 0.81 0.88 0.41 0.52 60.97%
P/EPS 6.75 12.01 -56.90 -2.62 -2.48 -2.39 -4.01 -
EY 14.80 8.33 -1.76 -38.21 -40.38 -41.89 -24.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.47 0.46 0.31 0.16 0.24 33.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 20/05/10 25/02/10 26/11/09 21/08/09 22/05/09 27/02/09 -
Price 0.40 0.43 0.42 0.47 0.50 0.50 0.36 -
P/RPS 1.04 0.82 0.74 0.83 0.82 0.73 0.46 72.51%
P/EPS 6.59 10.98 -50.85 -2.67 -2.29 -4.26 -3.52 -
EY 15.17 9.10 -1.97 -37.39 -43.61 -23.46 -28.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.42 0.47 0.29 0.29 0.21 43.37%

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