[MULPHA] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -2.3%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 988,625 846,633 1,233,028 1,324,373 966,100 1,090,293 975,035 0.23%
PBT 127,387 55,734 368,903 95,089 105,915 38,527 103,118 3.58%
Tax -7,668 2,592 -67,913 -19,679 -28,732 -45,847 -39,156 -23.78%
NP 119,719 58,326 300,990 75,410 77,183 -7,320 63,962 11.00%
-
NP to SH 120,192 54,645 294,346 75,410 77,183 -7,320 63,962 11.08%
-
Tax Rate 6.02% -4.65% 18.41% 20.70% 27.13% 119.00% 37.97% -
Total Cost 868,906 788,307 932,038 1,248,963 888,917 1,097,613 911,073 -0.78%
-
Net Worth 2,380,276 2,163,063 1,984,606 1,883,846 1,663,414 1,353,666 1,334,859 10.11%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,380,276 2,163,063 1,984,606 1,883,846 1,663,414 1,353,666 1,334,859 10.11%
NOSH 1,214,426 1,195,062 1,248,180 1,255,897 1,320,170 1,353,666 1,390,478 -2.22%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.11% 6.89% 24.41% 5.69% 7.99% -0.67% 6.56% -
ROE 5.05% 2.53% 14.83% 4.00% 4.64% -0.54% 4.79% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 81.41 70.84 98.79 105.45 73.18 80.54 70.12 2.51%
EPS 9.90 4.58 23.58 6.01 5.85 -0.54 4.60 13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.81 1.59 1.50 1.26 1.00 0.96 12.62%
Adjusted Per Share Value based on latest NOSH - 1,255,422
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 317.56 271.95 396.06 425.40 310.32 350.21 313.19 0.23%
EPS 38.61 17.55 94.55 24.22 24.79 -2.35 20.55 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6457 6.948 6.3748 6.0511 5.3431 4.3481 4.2877 10.11%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.56 1.38 0.60 0.65 0.47 0.40 0.38 -
P/RPS 1.92 1.95 0.61 0.62 0.64 0.50 0.54 23.53%
P/EPS 15.76 30.18 2.54 10.83 8.04 -73.97 8.26 11.36%
EY 6.34 3.31 39.30 9.24 12.44 -1.35 12.11 -10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.38 0.43 0.37 0.40 0.40 12.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 24/02/06 25/02/05 27/02/04 25/02/03 28/02/02 -
Price 1.00 1.69 0.68 0.62 0.67 0.40 0.38 -
P/RPS 1.23 2.39 0.69 0.59 0.92 0.50 0.54 14.69%
P/EPS 10.10 36.96 2.88 10.33 11.46 -73.97 8.26 3.40%
EY 9.90 2.71 34.68 9.68 8.73 -1.35 12.11 -3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.93 0.43 0.41 0.53 0.40 0.40 4.13%

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