[MULPHA] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -36.01%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 805,317 763,329 749,633 784,904 897,637 999,937 1,042,565 -15.80%
PBT -224,472 77,997 362,243 308,614 436,863 500,918 481,369 -
Tax -75,601 -85,693 -89,466 -72,885 -68,607 -79,342 -78,806 -2.72%
NP -300,073 -7,696 272,777 235,729 368,256 421,576 402,563 -
-
NP to SH -300,524 -7,849 272,509 235,699 368,361 421,726 402,895 -
-
Tax Rate - 109.87% 24.70% 23.62% 15.70% 15.84% 16.37% -
Total Cost 1,105,390 771,025 476,856 549,175 529,381 578,361 640,002 43.90%
-
Net Worth 2,772,973 3,143,555 3,303,288 3,255,368 3,264,952 3,261,758 3,188,350 -8.87%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,772,973 3,143,555 3,303,288 3,255,368 3,264,952 3,261,758 3,188,350 -8.87%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -37.26% -1.01% 36.39% 30.03% 41.03% 42.16% 38.61% -
ROE -10.84% -0.25% 8.25% 7.24% 11.28% 12.93% 12.64% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 252.08 238.94 234.65 245.69 280.98 313.00 326.34 -15.79%
EPS -94.07 -2.46 85.30 73.78 115.30 132.01 126.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.68 9.84 10.34 10.19 10.22 10.21 9.98 -8.87%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 251.96 238.83 234.54 245.58 280.85 312.85 326.19 -15.80%
EPS -94.03 -2.46 85.26 73.74 115.25 131.95 126.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.6759 9.8354 10.3351 10.1852 10.2152 10.2052 9.9755 -8.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.15 2.23 2.40 1.75 1.98 2.17 2.14 -
P/RPS 0.85 0.93 1.02 0.71 0.70 0.69 0.66 18.35%
P/EPS -2.29 -90.76 2.81 2.37 1.72 1.64 1.70 -
EY -43.75 -1.10 35.54 42.16 58.23 60.83 58.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.23 0.17 0.19 0.21 0.21 12.31%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 -
Price 1.99 2.04 2.29 2.24 1.77 2.11 2.25 -
P/RPS 0.79 0.85 0.98 0.91 0.63 0.67 0.69 9.43%
P/EPS -2.12 -83.03 2.68 3.04 1.54 1.60 1.78 -
EY -47.27 -1.20 37.25 32.94 65.14 62.56 56.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.22 0.22 0.17 0.21 0.23 0.00%

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