[MULPHA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -0.11%
YoY- 1252.24%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 707,788 730,003 777,569 772,895 752,018 706,708 677,023 3.00%
PBT 278,065 287,186 275,772 80,947 98,689 75,079 18,030 518.55%
Tax -39,266 -29,336 -34,056 31,566 15,551 45,062 51,023 -
NP 238,799 257,850 241,716 112,513 114,240 120,141 69,053 128.51%
-
NP to SH 240,052 259,699 242,580 112,101 112,229 111,415 50,561 182.21%
-
Tax Rate 14.12% 10.21% 12.35% -39.00% -15.76% -60.02% -282.99% -
Total Cost 468,989 472,153 535,853 660,382 637,778 586,567 607,970 -15.87%
-
Net Worth 2,428,333 3,067,999 2,673,357 2,594,883 2,372,982 2,019,087 1,498,167 37.94%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,428,333 3,067,999 2,673,357 2,594,883 2,372,982 2,019,087 1,498,167 37.94%
NOSH 2,428,333 2,360,000 2,105,005 2,109,660 2,028,190 1,835,534 1,291,524 52.27%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 33.74% 35.32% 31.09% 14.56% 15.19% 17.00% 10.20% -
ROE 9.89% 8.46% 9.07% 4.32% 4.73% 5.52% 3.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.15 30.93 36.94 36.64 37.08 38.50 52.42 -32.35%
EPS 9.89 11.00 11.52 5.31 5.53 6.07 3.91 85.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.30 1.27 1.23 1.17 1.10 1.16 -9.41%
Adjusted Per Share Value based on latest NOSH - 2,109,660
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 221.45 228.40 243.28 241.82 235.29 221.11 211.82 3.00%
EPS 75.11 81.25 75.90 35.07 35.11 34.86 15.82 182.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.5976 9.599 8.3642 8.1187 7.4244 6.3172 4.6874 37.94%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.35 0.50 0.53 0.53 0.41 0.41 0.47 -
P/RPS 1.20 1.62 1.43 1.45 1.11 1.06 0.90 21.12%
P/EPS 3.54 4.54 4.60 9.97 7.41 6.75 12.01 -55.67%
EY 28.24 22.01 21.74 10.03 13.50 14.80 8.33 125.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.42 0.43 0.35 0.37 0.41 -10.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 20/05/11 28/02/11 23/11/10 26/08/10 20/05/10 -
Price 0.38 0.41 0.51 0.50 0.49 0.40 0.43 -
P/RPS 1.30 1.33 1.38 1.36 1.32 1.04 0.82 35.92%
P/EPS 3.84 3.73 4.43 9.41 8.86 6.59 10.98 -50.32%
EY 26.01 26.84 22.60 10.63 11.29 15.17 9.10 101.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.40 0.41 0.42 0.36 0.37 1.79%

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