[MULPHA] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 10.22%
YoY- 218.52%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,007,360 802,154 891,528 970,394 504,906 640,470 683,620 6.66%
PBT 59,764 -102,544 156,928 138,312 -128,948 -168,548 292,686 -23.24%
Tax 17,138 25,672 -26,186 -25,058 34,614 -25,462 154 119.16%
NP 76,902 -76,872 130,742 113,254 -94,334 -194,010 292,840 -19.96%
-
NP to SH 72,330 -77,298 128,986 113,102 -95,426 -194,208 292,888 -20.77%
-
Tax Rate -28.68% - 16.69% 18.12% - - -0.05% -
Total Cost 930,458 879,026 760,786 857,140 599,240 834,480 390,780 15.54%
-
Net Worth 3,590,994 3,619,000 3,488,305 3,115,956 2,814,504 3,143,555 3,261,758 1.61%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,590,994 3,619,000 3,488,305 3,115,956 2,814,504 3,143,555 3,261,758 1.61%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.63% -9.58% 14.66% 11.67% -18.68% -30.29% 42.84% -
ROE 2.01% -2.14% 3.70% 3.63% -3.39% -6.18% 8.98% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 323.72 257.78 286.50 304.58 158.05 200.48 213.99 7.13%
EPS 23.24 -24.84 41.46 35.50 -29.88 -60.80 91.68 -20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.54 11.63 11.21 9.78 8.81 9.84 10.21 2.05%
Adjusted Per Share Value based on latest NOSH - 319,618
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 323.58 257.66 286.37 311.70 162.18 205.73 219.59 6.66%
EPS 23.23 -24.83 41.43 36.33 -30.65 -62.38 94.08 -20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.5347 11.6246 11.2048 10.0088 9.0405 10.0974 10.4771 1.61%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.48 2.48 2.13 1.90 1.48 2.23 2.17 -
P/RPS 0.77 0.96 0.74 0.62 0.94 1.11 1.01 -4.41%
P/EPS 10.67 -9.98 5.14 5.35 -4.95 -3.67 2.37 28.47%
EY 9.37 -10.02 19.46 18.68 -20.18 -27.26 42.25 -22.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.19 0.19 0.17 0.23 0.21 0.00%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 25/08/23 26/08/22 25/08/21 28/08/20 29/08/19 29/08/18 -
Price 2.47 2.49 2.15 2.09 1.53 2.04 2.11 -
P/RPS 0.76 0.97 0.75 0.69 0.97 1.02 0.99 -4.30%
P/EPS 10.63 -10.02 5.19 5.89 -5.12 -3.36 2.30 29.03%
EY 9.41 -9.98 19.28 16.99 -19.52 -29.80 43.45 -22.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.19 0.21 0.17 0.21 0.21 0.00%

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