[MULPHA] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -8.41%
YoY- 869.96%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 819,611 747,784 758,300 787,217 851,537 850,118 679,455 13.30%
PBT 34,152 448,364 446,705 439,056 500,775 54,752 -30,599 -
Tax 25,338 10,307 6,437 10,871 -9,515 -8,087 9,444 92.96%
NP 59,490 458,671 453,142 449,927 491,260 46,665 -21,155 -
-
NP to SH 58,386 457,334 452,461 449,392 490,669 45,898 -22,063 -
-
Tax Rate -74.19% -2.30% -1.44% -2.48% 1.90% 14.77% - -
Total Cost 760,121 289,113 305,158 337,290 360,277 803,453 700,610 5.58%
-
Net Worth 3,547,429 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 9.64%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,547,429 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 3,089,245 9.64%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.26% 61.34% 59.76% 57.15% 57.69% 5.49% -3.11% -
ROE 1.65% 13.11% 12.64% 12.79% 14.03% 1.47% -0.71% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 263.39 240.31 243.69 249.11 268.10 266.83 212.68 15.30%
EPS 18.76 146.97 145.40 142.21 154.48 14.41 -6.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.40 11.21 11.50 11.12 11.01 9.78 9.67 11.58%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 256.43 233.96 237.25 246.30 266.42 265.98 212.58 13.30%
EPS 18.27 143.09 141.56 140.60 153.52 14.36 -6.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.099 10.914 11.1963 10.9946 10.9413 9.749 9.6654 9.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.28 2.13 2.22 2.44 2.27 1.90 1.54 -
P/RPS 0.87 0.89 0.91 0.98 0.85 0.71 0.72 13.43%
P/EPS 12.15 1.45 1.53 1.72 1.47 13.19 -22.30 -
EY 8.23 69.00 65.50 58.28 68.05 7.58 -4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.19 0.22 0.21 0.19 0.16 16.02%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 30/05/22 25/02/22 29/11/21 25/08/21 31/05/21 -
Price 2.22 2.15 2.28 2.36 2.46 2.09 1.52 -
P/RPS 0.84 0.89 0.94 0.95 0.92 0.78 0.71 11.85%
P/EPS 11.83 1.46 1.57 1.66 1.59 14.51 -22.01 -
EY 8.45 68.36 63.77 60.26 62.80 6.89 -4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.20 0.21 0.22 0.21 0.16 12.12%

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