[MULPHA] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 563.7%
YoY- 165.97%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,043,644 990,146 796,370 802,040 679,194 517,196 601,394 9.61%
PBT 215,982 -89,366 112,864 51,445 -101,726 -408,204 309,600 -5.81%
Tax -28,288 4,681 6,853 19,505 6,177 85,928 -74,873 -14.96%
NP 187,694 -84,685 119,717 70,950 -95,549 -322,276 234,726 -3.65%
-
NP to SH 187,665 -84,685 122,172 65,294 -98,974 -345,066 237,794 -3.86%
-
Tax Rate 13.10% - -6.07% -37.91% - - 24.18% -
Total Cost 855,949 1,074,831 676,653 731,089 774,743 839,472 366,668 15.16%
-
Net Worth 3,207,528 2,388,560 2,477,614 2,278,216 2,322,431 2,748,318 2,339,685 5.39%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 3,207,528 2,388,560 2,477,614 2,278,216 2,322,431 2,748,318 2,339,685 5.39%
NOSH 319,618 2,714,273 2,135,874 2,129,173 2,170,497 2,290,265 2,339,685 -28.21%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 17.98% -8.55% 15.03% 8.85% -14.07% -62.31% 39.03% -
ROE 5.85% -3.55% 4.93% 2.87% -4.26% -12.56% 10.16% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 326.67 36.48 37.29 37.67 31.29 22.58 25.70 52.70%
EPS 58.75 -3.12 5.72 3.07 -4.56 -15.07 10.16 33.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.04 0.88 1.16 1.07 1.07 1.20 1.00 46.82%
Adjusted Per Share Value based on latest NOSH - 2,138,446
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 335.23 318.05 255.80 257.62 218.16 166.13 193.17 9.61%
EPS 60.28 -27.20 39.24 20.97 -31.79 -110.84 76.38 -3.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.3029 7.6723 7.9584 7.3179 7.4599 8.8279 7.5153 5.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.43 0.205 0.30 0.455 0.42 0.40 0.35 -
P/RPS 0.74 0.56 0.80 1.21 1.34 1.77 1.36 -9.63%
P/EPS 4.14 -6.57 5.24 14.84 -9.21 -2.65 3.44 3.13%
EY 24.17 -15.22 19.07 6.74 -10.86 -37.67 29.04 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.26 0.43 0.39 0.33 0.35 -6.08%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 26/11/15 28/11/14 27/11/13 22/11/12 24/11/11 -
Price 2.56 0.205 0.275 0.405 0.425 0.40 0.38 -
P/RPS 0.78 0.56 0.74 1.08 1.36 1.77 1.48 -10.11%
P/EPS 4.36 -6.57 4.81 13.21 -9.32 -2.65 3.74 2.58%
EY 22.95 -15.22 20.80 7.57 -10.73 -37.67 26.75 -2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.24 0.38 0.40 0.33 0.38 -6.73%

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