[MULPHA] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 59.92%
YoY- -189.89%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 970,918 787,217 617,374 850,011 784,904 1,170,015 1,276,525 -4.45%
PBT 102,463 439,056 -78,878 -214,857 308,614 452,215 7,903 53.24%
Tax -15,959 10,871 21,749 3,739 -72,885 -83,026 8,897 -
NP 86,504 449,927 -57,129 -211,118 235,729 369,189 16,800 31.39%
-
NP to SH 84,879 449,392 -58,366 -211,875 235,699 369,315 16,800 30.97%
-
Tax Rate 15.58% -2.48% - - 23.62% 18.36% -112.58% -
Total Cost 884,414 337,290 674,503 1,061,129 549,175 800,826 1,259,725 -5.72%
-
Net Worth 3,528,758 3,514,064 2,974,237 2,868,813 3,255,368 3,316,140 2,483,968 6.02%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 3,528,758 3,514,064 2,974,237 2,868,813 3,255,368 3,316,140 2,483,968 6.02%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 3,196,192 -31.85%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.91% 57.15% -9.25% -24.84% 30.03% 31.55% 1.32% -
ROE 2.41% 12.79% -1.96% -7.39% 7.24% 11.14% 0.68% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 312.01 249.11 193.25 266.07 245.69 366.23 47.79 36.69%
EPS 27.28 142.21 -18.27 -66.32 73.78 115.60 0.63 87.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.34 11.12 9.31 8.98 10.19 10.38 0.93 51.68%
Adjusted Per Share Value based on latest NOSH - 319,618
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 311.87 252.86 198.31 273.03 252.12 375.82 410.03 -4.45%
EPS 27.26 144.35 -18.75 -68.06 75.71 118.63 5.40 30.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.3348 11.2876 9.5536 9.2149 10.4566 10.6518 7.9788 6.02%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.15 2.44 1.34 1.89 1.75 2.59 0.225 -
P/RPS 0.69 0.98 0.69 0.71 0.71 0.71 0.47 6.60%
P/EPS 7.88 1.72 -7.33 -2.85 2.37 2.24 35.77 -22.27%
EY 12.69 58.28 -13.63 -35.09 42.16 44.63 2.80 28.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.14 0.21 0.17 0.25 0.24 -3.81%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 25/02/21 28/02/20 27/02/19 28/02/18 28/02/17 -
Price 2.25 2.36 1.32 1.72 2.24 2.40 0.24 -
P/RPS 0.72 0.95 0.68 0.65 0.91 0.66 0.50 6.26%
P/EPS 8.25 1.66 -7.23 -2.59 3.04 2.08 38.16 -22.51%
EY 12.12 60.26 -13.84 -38.56 32.94 48.17 2.62 29.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.14 0.19 0.22 0.23 0.26 -4.27%

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