[MULPHA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 9.09%
YoY- 1968.99%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 784,904 897,637 999,937 1,042,565 1,170,015 1,316,648 1,380,488 -31.29%
PBT 308,614 436,863 500,918 481,369 452,215 236,915 134,704 73.52%
Tax -72,885 -68,607 -79,342 -78,806 -83,026 -15,830 1,776 -
NP 235,729 368,256 421,576 402,563 369,189 221,085 136,480 43.81%
-
NP to SH 235,699 368,361 421,726 402,895 369,315 221,063 136,480 43.80%
-
Tax Rate 23.62% 15.70% 15.84% 16.37% 18.36% 6.68% -1.32% -
Total Cost 549,175 529,381 578,361 640,002 800,826 1,095,563 1,244,008 -41.93%
-
Net Worth 3,255,368 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 1.97%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,255,368 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 3,161,022 1.97%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 30.03% 41.03% 42.16% 38.61% 31.55% 16.79% 9.89% -
ROE 7.24% 11.28% 12.93% 12.64% 11.14% 6.89% 4.32% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 245.69 280.98 313.00 326.34 366.23 412.13 431.92 -31.27%
EPS 73.78 115.30 132.01 126.11 115.60 69.20 42.70 43.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.19 10.22 10.21 9.98 10.38 10.04 9.89 2.00%
Adjusted Per Share Value based on latest NOSH - 319,618
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 252.12 288.33 321.19 334.88 375.82 422.92 443.43 -31.29%
EPS 75.71 118.32 135.46 129.41 118.63 71.01 43.84 43.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4566 10.4874 10.4771 10.2413 10.6518 10.3029 10.1535 1.97%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.75 1.98 2.17 2.14 2.59 2.43 2.19 -
P/RPS 0.71 0.70 0.69 0.66 0.71 0.59 0.51 24.60%
P/EPS 2.37 1.72 1.64 1.70 2.24 3.51 5.13 -40.15%
EY 42.16 58.23 60.83 58.93 44.63 28.48 19.50 66.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.21 0.21 0.25 0.24 0.22 -15.75%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 -
Price 2.24 1.77 2.11 2.25 2.40 2.56 2.40 -
P/RPS 0.91 0.63 0.67 0.69 0.66 0.62 0.56 38.09%
P/EPS 3.04 1.54 1.60 1.78 2.08 3.70 5.62 -33.53%
EY 32.94 65.14 62.56 56.05 48.17 27.03 17.79 50.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.21 0.23 0.23 0.25 0.24 -5.62%

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