[MULPHA] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 89.8%
YoY- 92.01%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 540,286 637,042 730,733 671,874 866,206 988,625 846,633 -7.20%
PBT -501,980 171,653 84,118 -44,476 -138,115 127,387 55,734 -
Tax 28,125 4,528 28,395 54,939 26,766 -7,668 2,592 48.73%
NP -473,855 176,181 112,513 10,463 -111,349 119,719 58,326 -
-
NP to SH -474,963 178,926 112,101 -9,729 -121,715 120,192 54,645 -
-
Tax Rate - -2.64% -33.76% - - 6.02% -4.65% -
Total Cost 1,014,141 460,861 618,220 661,411 977,555 868,906 788,307 4.28%
-
Net Worth 2,575,375 3,035,194 2,532,964 2,250,563 1,990,515 2,380,276 2,163,063 2.94%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,575,375 3,035,194 2,532,964 2,250,563 1,990,515 2,380,276 2,163,063 2.94%
NOSH 2,279,093 2,334,765 2,110,803 1,172,168 1,191,925 1,214,426 1,195,062 11.34%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -87.70% 27.66% 15.40% 1.56% -12.85% 12.11% 6.89% -
ROE -18.44% 5.90% 4.43% -0.43% -6.11% 5.05% 2.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.71 27.29 34.62 57.32 72.67 81.41 70.84 -16.66%
EPS -20.84 7.64 5.31 -0.83 -10.22 9.90 4.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.30 1.20 1.92 1.67 1.96 1.81 -7.54%
Adjusted Per Share Value based on latest NOSH - 1,177,790
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 169.04 199.31 228.63 210.21 271.01 309.31 264.89 -7.20%
EPS -148.60 55.98 35.07 -3.04 -38.08 37.60 17.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0577 9.4963 7.925 7.0414 6.2278 7.4473 6.7677 2.94%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.39 0.40 0.53 0.47 0.41 1.56 1.38 -
P/RPS 1.65 1.47 1.53 0.82 0.56 1.92 1.95 -2.74%
P/EPS -1.87 5.22 9.98 -56.63 -4.02 15.76 30.18 -
EY -53.44 19.16 10.02 -1.77 -24.91 6.34 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.44 0.24 0.25 0.80 0.76 -12.11%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.375 0.43 0.50 0.42 0.36 1.00 1.69 -
P/RPS 1.58 1.58 1.44 0.73 0.50 1.23 2.39 -6.65%
P/EPS -1.80 5.61 9.41 -50.60 -3.53 10.10 36.96 -
EY -55.57 17.82 10.62 -1.98 -28.37 9.90 2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.42 0.22 0.22 0.51 0.93 -15.84%

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