[MULPHA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 95.31%
YoY- 92.01%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 752,018 706,708 677,023 671,874 672,675 720,731 807,931 -4.66%
PBT 98,689 75,079 18,030 -44,476 -250,821 -275,423 -153,379 -
Tax 15,551 45,062 51,023 54,939 64,800 38,979 29,119 -34.15%
NP 114,240 120,141 69,053 10,463 -186,021 -236,444 -124,260 -
-
NP to SH 112,229 111,415 50,561 -9,729 -207,545 -256,783 -138,361 -
-
Tax Rate -15.76% -60.02% -282.99% - - - - -
Total Cost 637,778 586,567 607,970 661,411 858,696 957,175 932,191 -22.33%
-
Net Worth 2,372,982 2,019,087 1,498,167 1,177,790 1,180,872 2,060,792 2,005,500 11.85%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,372,982 2,019,087 1,498,167 1,177,790 1,180,872 2,060,792 2,005,500 11.85%
NOSH 2,028,190 1,835,534 1,291,524 1,177,790 1,180,872 1,177,595 1,179,705 43.46%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.19% 17.00% 10.20% 1.56% -27.65% -32.81% -15.38% -
ROE 4.73% 5.52% 3.37% -0.83% -17.58% -12.46% -6.90% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.08 38.50 52.42 57.05 56.96 61.20 68.49 -33.54%
EPS 5.53 6.07 3.91 -0.83 -17.58 -21.81 -11.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.10 1.16 1.00 1.00 1.75 1.70 -22.03%
Adjusted Per Share Value based on latest NOSH - 1,177,790
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 235.29 221.11 211.82 210.21 210.46 225.50 252.78 -4.66%
EPS 35.11 34.86 15.82 -3.04 -64.94 -80.34 -43.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4244 6.3172 4.6874 3.685 3.6946 6.4477 6.2747 11.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.41 0.41 0.47 0.47 0.46 0.54 0.28 -
P/RPS 1.11 1.06 0.90 0.82 0.81 0.88 0.41 94.13%
P/EPS 7.41 6.75 12.01 -56.90 -2.62 -2.48 -2.39 -
EY 13.50 14.80 8.33 -1.76 -38.21 -40.38 -41.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.41 0.47 0.46 0.31 0.16 68.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 20/05/10 25/02/10 26/11/09 21/08/09 22/05/09 -
Price 0.49 0.40 0.43 0.42 0.47 0.50 0.50 -
P/RPS 1.32 1.04 0.82 0.74 0.83 0.82 0.73 48.36%
P/EPS 8.86 6.59 10.98 -50.85 -2.67 -2.29 -4.26 -
EY 11.29 15.17 9.10 -1.97 -37.39 -43.61 -23.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.37 0.42 0.47 0.29 0.29 27.97%

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