[MULPHA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.73%
YoY- 154.07%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 730,003 777,569 772,895 752,018 706,708 677,023 671,874 5.70%
PBT 287,186 275,772 80,947 98,689 75,079 18,030 -44,476 -
Tax -29,336 -34,056 31,566 15,551 45,062 51,023 54,939 -
NP 257,850 241,716 112,513 114,240 120,141 69,053 10,463 751.83%
-
NP to SH 259,699 242,580 112,101 112,229 111,415 50,561 -9,729 -
-
Tax Rate 10.21% 12.35% -39.00% -15.76% -60.02% -282.99% - -
Total Cost 472,153 535,853 660,382 637,778 586,567 607,970 661,411 -20.17%
-
Net Worth 3,067,999 2,673,357 2,594,883 2,372,982 2,019,087 1,498,167 1,177,790 89.65%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,067,999 2,673,357 2,594,883 2,372,982 2,019,087 1,498,167 1,177,790 89.65%
NOSH 2,360,000 2,105,005 2,109,660 2,028,190 1,835,534 1,291,524 1,177,790 59.14%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 35.32% 31.09% 14.56% 15.19% 17.00% 10.20% 1.56% -
ROE 8.46% 9.07% 4.32% 4.73% 5.52% 3.37% -0.83% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 30.93 36.94 36.64 37.08 38.50 52.42 57.05 -33.58%
EPS 11.00 11.52 5.31 5.53 6.07 3.91 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.27 1.23 1.17 1.10 1.16 1.00 19.17%
Adjusted Per Share Value based on latest NOSH - 2,028,190
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 228.40 243.28 241.82 235.29 221.11 211.82 210.21 5.70%
EPS 81.25 75.90 35.07 35.11 34.86 15.82 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.599 8.3642 8.1187 7.4244 6.3172 4.6874 3.685 89.65%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.53 0.53 0.41 0.41 0.47 0.47 -
P/RPS 1.62 1.43 1.45 1.11 1.06 0.90 0.82 57.64%
P/EPS 4.54 4.60 9.97 7.41 6.75 12.01 -56.90 -
EY 22.01 21.74 10.03 13.50 14.80 8.33 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.43 0.35 0.37 0.41 0.47 -13.24%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 20/05/11 28/02/11 23/11/10 26/08/10 20/05/10 25/02/10 -
Price 0.41 0.51 0.50 0.49 0.40 0.43 0.42 -
P/RPS 1.33 1.38 1.36 1.32 1.04 0.82 0.74 47.98%
P/EPS 3.73 4.43 9.41 8.86 6.59 10.98 -50.85 -
EY 26.84 22.60 10.63 11.29 15.17 9.10 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.41 0.42 0.36 0.37 0.42 -16.62%

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