[MULPHA] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 61.97%
YoY- 2115.06%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 999,937 1,042,565 1,170,015 1,316,648 1,380,488 1,383,356 1,276,525 -15.06%
PBT 500,918 481,369 452,215 236,915 134,704 22,069 7,903 1501.83%
Tax -79,342 -78,806 -83,026 -15,830 1,776 -2,596 8,897 -
NP 421,576 402,563 369,189 221,085 136,480 19,473 16,800 762.19%
-
NP to SH 421,726 402,895 369,315 221,063 136,480 19,473 16,800 762.40%
-
Tax Rate 15.84% 16.37% 18.36% 6.68% -1.32% 11.76% -112.58% -
Total Cost 578,361 640,002 800,826 1,095,563 1,244,008 1,363,883 1,259,725 -40.57%
-
Net Worth 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 19.97%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 3,068,344 2,483,968 19.97%
NOSH 319,618 319,618 319,618 319,618 319,618 3,196,192 3,196,192 -78.54%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 42.16% 38.61% 31.55% 16.79% 9.89% 1.41% 1.32% -
ROE 12.93% 12.64% 11.14% 6.89% 4.32% 0.63% 0.68% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 313.00 326.34 366.23 412.13 431.92 43.28 47.79 251.26%
EPS 132.01 126.11 115.60 69.20 42.70 0.61 0.63 3462.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.21 9.98 10.38 10.04 9.89 0.96 0.93 396.13%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 321.19 334.88 375.82 422.92 443.43 444.35 410.03 -15.06%
EPS 135.46 129.41 118.63 71.01 43.84 6.25 5.40 762.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4771 10.2413 10.6518 10.3029 10.1535 9.8559 7.9788 19.97%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.17 2.14 2.59 2.43 2.19 0.255 0.225 -
P/RPS 0.69 0.66 0.71 0.59 0.51 0.59 0.47 29.26%
P/EPS 1.64 1.70 2.24 3.51 5.13 41.85 35.77 -87.26%
EY 60.83 58.93 44.63 28.48 19.50 2.39 2.80 682.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.25 0.24 0.22 0.27 0.24 -8.53%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 -
Price 2.11 2.25 2.40 2.56 2.40 0.24 0.24 -
P/RPS 0.67 0.69 0.66 0.62 0.56 0.55 0.50 21.61%
P/EPS 1.60 1.78 2.08 3.70 5.62 39.39 38.16 -88.00%
EY 62.56 56.05 48.17 27.03 17.79 2.54 2.62 734.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.23 0.25 0.24 0.25 0.26 -13.30%

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