[MULPHA] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -56.9%
YoY- -91.92%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,200,994 1,130,633 926,231 969,736 970,918 819,611 747,784 37.02%
PBT 97,592 69,210 -27,273 41,064 102,463 34,152 448,364 -63.71%
Tax 16,388 -8,655 9,970 -2,857 -15,959 25,338 10,307 36.11%
NP 113,980 60,555 -17,303 38,207 86,504 59,490 458,671 -60.37%
-
NP to SH 109,544 56,943 -18,263 36,580 84,879 58,386 457,334 -61.33%
-
Tax Rate -16.79% 12.51% - 6.96% 15.58% -74.19% -2.30% -
Total Cost 1,087,014 1,070,078 943,534 931,529 884,414 760,121 289,113 141.21%
-
Net Worth 3,603,441 3,544,317 3,619,000 3,503,864 3,528,758 3,547,429 3,488,305 2.18%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 3,603,441 3,544,317 3,619,000 3,503,864 3,528,758 3,547,429 3,488,305 2.18%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.49% 5.36% -1.87% 3.94% 8.91% 7.26% 61.34% -
ROE 3.04% 1.61% -0.50% 1.04% 2.41% 1.65% 13.11% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 385.95 363.34 297.65 311.63 312.01 263.39 240.31 37.02%
EPS 35.20 18.30 -5.87 11.76 27.28 18.76 146.97 -61.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.58 11.39 11.63 11.26 11.34 11.40 11.21 2.18%
Adjusted Per Share Value based on latest NOSH - 319,618
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 375.76 353.75 289.79 303.40 303.77 256.43 233.96 37.02%
EPS 34.27 17.82 -5.71 11.44 26.56 18.27 143.09 -61.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.2742 11.0892 11.3229 10.9627 11.0406 11.099 10.914 2.18%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.35 2.44 2.48 2.39 2.15 2.28 2.13 -
P/RPS 0.61 0.67 0.83 0.77 0.69 0.87 0.89 -22.20%
P/EPS 6.68 13.33 -42.26 20.33 7.88 12.15 1.45 176.09%
EY 14.98 7.50 -2.37 4.92 12.69 8.23 69.00 -63.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.21 0.21 0.19 0.20 0.19 3.46%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 27/11/23 25/08/23 29/05/23 24/02/23 29/11/22 26/08/22 -
Price 2.35 2.44 2.49 2.49 2.25 2.22 2.15 -
P/RPS 0.61 0.67 0.84 0.80 0.72 0.84 0.89 -22.20%
P/EPS 6.68 13.33 -42.43 21.18 8.25 11.83 1.46 174.83%
EY 14.98 7.50 -2.36 4.72 12.12 8.45 68.36 -63.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.21 0.22 0.20 0.19 0.19 3.46%

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