[MULPHA] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 969.04%
YoY- 340.28%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 747,784 758,300 787,217 851,537 850,118 679,455 617,374 13.66%
PBT 448,364 446,705 439,056 500,775 54,752 -30,599 -78,878 -
Tax 10,307 6,437 10,871 -9,515 -8,087 9,444 21,749 -39.29%
NP 458,671 453,142 449,927 491,260 46,665 -21,155 -57,129 -
-
NP to SH 457,334 452,461 449,392 490,669 45,898 -22,063 -58,366 -
-
Tax Rate -2.30% -1.44% -2.48% 1.90% 14.77% - - -
Total Cost 289,113 305,158 337,290 360,277 803,453 700,610 674,503 -43.23%
-
Net Worth 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 11.24%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 2,974,237 11.24%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 61.34% 59.76% 57.15% 57.69% 5.49% -3.11% -9.25% -
ROE 13.11% 12.64% 12.79% 14.03% 1.47% -0.71% -1.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 240.31 243.69 249.11 268.10 266.83 212.68 193.25 15.68%
EPS 146.97 145.40 142.21 154.48 14.41 -6.91 -18.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.21 11.50 11.12 11.01 9.78 9.67 9.31 13.21%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 240.20 243.57 252.86 273.52 273.07 218.25 198.31 13.66%
EPS 146.90 145.34 144.35 157.61 14.74 -7.09 -18.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.2048 11.4947 11.2876 11.2329 10.0088 9.923 9.5536 11.24%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.13 2.22 2.44 2.27 1.90 1.54 1.34 -
P/RPS 0.89 0.91 0.98 0.85 0.71 0.72 0.69 18.54%
P/EPS 1.45 1.53 1.72 1.47 13.19 -22.30 -7.33 -
EY 69.00 65.50 58.28 68.05 7.58 -4.48 -13.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.22 0.21 0.19 0.16 0.14 22.64%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 30/05/22 25/02/22 29/11/21 25/08/21 31/05/21 25/02/21 -
Price 2.15 2.28 2.36 2.46 2.09 1.52 1.32 -
P/RPS 0.89 0.94 0.95 0.92 0.78 0.71 0.68 19.71%
P/EPS 1.46 1.57 1.66 1.59 14.51 -22.01 -7.23 -
EY 68.36 63.77 60.26 62.80 6.89 -4.54 -13.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.21 0.22 0.21 0.16 0.14 22.64%

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