[MULPHA] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 125.78%
YoY- 55.74%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 970,394 504,906 640,470 683,620 1,023,776 815,850 846,398 2.30%
PBT 138,312 -128,948 -168,548 292,686 195,280 -58,322 100,358 5.48%
Tax -25,058 34,614 -25,462 154 -7,214 7,028 5,066 -
NP 113,254 -94,334 -194,010 292,840 188,066 -51,294 105,424 1.20%
-
NP to SH 113,102 -95,426 -194,208 292,888 188,066 -51,294 109,106 0.60%
-
Tax Rate 18.12% - - -0.05% 3.69% - -5.05% -
Total Cost 857,140 599,240 834,480 390,780 835,710 867,144 740,974 2.45%
-
Net Worth 3,115,956 2,814,504 3,143,555 3,261,758 3,161,022 1,917,949 2,365,384 4.69%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 3,115,956 2,814,504 3,143,555 3,261,758 3,161,022 1,917,949 2,365,384 4.69%
NOSH 319,618 319,618 319,618 319,618 319,618 2,230,173 2,130,976 -27.08%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.67% -18.68% -30.29% 42.84% 18.37% -6.29% 12.46% -
ROE 3.63% -3.39% -6.18% 8.98% 5.95% -2.67% 4.61% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 304.58 158.05 200.48 213.99 320.31 36.58 39.72 40.38%
EPS 35.50 -29.88 -60.80 91.68 58.84 -2.30 5.12 38.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.78 8.81 9.84 10.21 9.89 0.86 1.11 43.66%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 311.70 162.18 205.73 219.59 328.85 262.06 271.87 2.30%
EPS 36.33 -30.65 -62.38 94.08 60.41 -16.48 35.05 0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.0088 9.0405 10.0974 10.4771 10.1535 6.1607 7.5979 4.69%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.90 1.48 2.23 2.17 2.19 0.235 0.36 -
P/RPS 0.62 0.94 1.11 1.01 0.68 0.64 0.91 -6.18%
P/EPS 5.35 -4.95 -3.67 2.37 3.72 -10.22 7.03 -4.44%
EY 18.68 -20.18 -27.26 42.25 26.87 -9.79 14.22 4.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.23 0.21 0.22 0.27 0.32 -8.31%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 28/08/20 29/08/19 29/08/18 29/08/17 29/08/16 27/08/15 -
Price 2.09 1.53 2.04 2.11 2.40 0.225 0.285 -
P/RPS 0.69 0.97 1.02 0.99 0.75 0.62 0.72 -0.70%
P/EPS 5.89 -5.12 -3.36 2.30 4.08 -9.78 5.57 0.93%
EY 16.99 -19.52 -29.80 43.45 24.52 -10.22 17.96 -0.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.21 0.21 0.24 0.26 0.26 -3.49%

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