[MULPHA] YoY Cumulative 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- 120.44%
YoY- 218.52%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 503,680 401,077 445,764 485,197 252,453 320,235 341,810 6.66%
PBT 29,882 -51,272 78,464 69,156 -64,474 -84,274 146,343 -23.24%
Tax 8,569 12,836 -13,093 -12,529 17,307 -12,731 77 119.16%
NP 38,451 -38,436 65,371 56,627 -47,167 -97,005 146,420 -19.96%
-
NP to SH 36,165 -38,649 64,493 56,551 -47,713 -97,104 146,444 -20.77%
-
Tax Rate -28.68% - 16.69% 18.12% - - -0.05% -
Total Cost 465,229 439,513 380,393 428,570 299,620 417,240 195,390 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 1.01% -1.07% 1.85% 1.81% -1.70% -3.09% 4.49% -
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 161.86 128.89 143.25 152.29 79.02 100.24 106.99 7.13%
EPS 11.62 -12.42 20.73 17.75 -14.94 -30.40 45.84 -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 157.59 125.49 139.47 151.81 78.99 100.19 106.94 6.66%
EPS 11.32 -12.09 20.18 17.69 -14.93 -30.38 45.82 -20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.2353 11.3229 10.914 9.749 8.8058 9.8354 10.2052 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 1.53 1.92 1.49 1.25 1.87 2.22 2.03 -4.59%
P/EPS 21.34 -19.97 10.28 10.70 -9.91 -7.34 4.73 28.51%
EY 4.69 -5.01 9.73 9.34 -10.09 -13.63 21.12 -22.16%
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 1.53 1.93 1.50 1.37 1.94 2.04 1.97 -4.12%
P/EPS 21.25 -20.05 10.37 11.77 -10.24 -6.71 4.60 29.02%
EY 4.71 -4.99 9.64 8.49 -9.76 -14.90 21.73 -22.47%
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