[MULPHA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -152.37%
YoY- 72.45%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 851,537 850,118 679,455 617,374 711,464 782,229 864,888 -1.03%
PBT 500,775 54,752 -30,599 -78,878 78,873 -195,057 -323,278 -
Tax -9,515 -8,087 9,444 21,749 33,927 33,777 32,521 -
NP 491,260 46,665 -21,155 -57,129 112,800 -161,280 -290,757 -
-
NP to SH 490,669 45,898 -22,063 -58,366 111,446 -162,484 -291,764 -
-
Tax Rate 1.90% 14.77% - - -43.01% - - -
Total Cost 360,277 803,453 700,610 674,503 598,664 943,509 1,155,645 -53.99%
-
Net Worth 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 2,683,522 19.28%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,497,040 3,115,956 3,089,245 2,974,237 2,824,088 2,814,504 2,683,522 19.28%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 57.69% 5.49% -3.11% -9.25% 15.85% -20.62% -33.62% -
ROE 14.03% 1.47% -0.71% -1.96% 3.95% -5.77% -10.87% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 268.10 266.83 212.68 193.25 222.70 244.85 270.73 -0.64%
EPS 154.48 14.41 -6.91 -18.27 34.88 -50.86 -91.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.01 9.78 9.67 9.31 8.84 8.81 8.40 19.74%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 273.52 273.07 218.25 198.31 228.53 251.26 277.81 -1.03%
EPS 157.61 14.74 -7.09 -18.75 35.80 -52.19 -93.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.2329 10.0088 9.923 9.5536 9.0713 9.0405 8.6198 19.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.27 1.90 1.54 1.34 1.42 1.48 1.21 -
P/RPS 0.85 0.71 0.72 0.69 0.64 0.60 0.45 52.74%
P/EPS 1.47 13.19 -22.30 -7.33 4.07 -2.91 -1.32 -
EY 68.05 7.58 -4.48 -13.63 24.57 -34.37 -75.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.16 0.14 0.16 0.17 0.14 31.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 25/08/21 31/05/21 25/02/21 26/11/20 28/08/20 28/05/20 -
Price 2.46 2.09 1.52 1.32 1.27 1.53 1.45 -
P/RPS 0.92 0.78 0.71 0.68 0.57 0.62 0.54 42.60%
P/EPS 1.59 14.51 -22.01 -7.23 3.64 -3.01 -1.59 -
EY 62.80 6.89 -4.54 -13.84 27.47 -33.24 -62.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.16 0.14 0.14 0.17 0.17 18.73%

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