[MULPHA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -9.93%
YoY- 119.95%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 948,443 1,049,669 1,044,702 988,625 982,822 883,396 866,559 6.18%
PBT 64,670 135,583 108,194 131,303 144,551 93,747 84,521 -16.30%
Tax -3,691 -10,744 -6,305 -11,584 -9,627 -3,946 -6,622 -32.19%
NP 60,979 124,839 101,889 119,719 134,924 89,801 77,899 -15.02%
-
NP to SH 59,964 124,613 102,902 120,192 133,442 87,225 75,613 -14.28%
-
Tax Rate 5.71% 7.92% 5.83% 8.82% 6.66% 4.21% 7.83% -
Total Cost 887,464 924,830 942,813 868,906 847,898 793,595 788,660 8.16%
-
Net Worth 2,285,590 2,472,528 2,140,905 2,377,670 2,430,067 2,347,130 2,178,524 3.24%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,285,590 2,472,528 2,140,905 2,377,670 2,430,067 2,347,130 2,178,524 3.24%
NOSH 1,190,411 1,194,458 1,182,820 1,213,097 1,215,033 1,222,463 1,177,580 0.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.43% 11.89% 9.75% 12.11% 13.73% 10.17% 8.99% -
ROE 2.62% 5.04% 4.81% 5.06% 5.49% 3.72% 3.47% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 79.67 87.88 88.32 81.50 80.89 72.26 73.59 5.41%
EPS 5.04 10.43 8.70 9.91 10.98 7.14 6.42 -14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.07 1.81 1.96 2.00 1.92 1.85 2.49%
Adjusted Per Share Value based on latest NOSH - 1,213,097
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 304.65 337.17 335.57 317.56 315.69 283.76 278.35 6.18%
EPS 19.26 40.03 33.05 38.61 42.86 28.02 24.29 -14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3416 7.942 6.8768 7.6373 7.8056 7.5392 6.9977 3.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.94 1.21 0.91 1.56 1.42 1.78 1.87 -
P/RPS 1.18 1.38 1.03 1.91 1.76 2.46 2.54 -39.93%
P/EPS 18.66 11.60 10.46 15.75 12.93 24.95 29.12 -25.61%
EY 5.36 8.62 9.56 6.35 7.73 4.01 3.43 34.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.50 0.80 0.71 0.93 1.01 -38.17%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 20/08/08 21/05/08 28/02/08 23/11/07 27/08/07 24/05/07 -
Price 0.43 1.15 1.15 1.00 1.46 1.45 1.86 -
P/RPS 0.54 1.31 1.30 1.23 1.80 2.01 2.53 -64.18%
P/EPS 8.54 11.02 13.22 10.09 13.29 20.32 28.97 -55.60%
EY 11.71 9.07 7.56 9.91 7.52 4.92 3.45 125.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.56 0.64 0.51 0.73 0.76 1.01 -63.69%

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