[MULPHA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.8%
YoY- -245.11%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 597,278 601,530 509,396 387,897 451,046 516,153 436,009 5.38%
PBT 84,648 38,584 -76,295 -306,153 232,200 37,318 -105,847 -
Tax 5,140 14,629 4,633 64,446 -56,155 12,441 51,829 -31.95%
NP 89,788 53,213 -71,662 -241,707 176,045 49,759 -54,018 -
-
NP to SH 91,629 48,971 -74,231 -258,800 178,346 50,395 -71,563 -
-
Tax Rate -6.07% -37.91% - - 24.18% -33.34% - -
Total Cost 507,490 548,317 581,058 629,604 275,001 466,394 490,027 0.58%
-
Net Worth 2,477,613 2,278,216 2,322,431 2,748,318 2,339,685 2,362,980 1,177,023 13.20%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,477,613 2,278,216 2,322,431 2,748,318 2,339,685 2,362,980 1,177,023 13.20%
NOSH 2,135,874 2,129,173 2,170,497 2,290,265 2,339,685 2,019,641 1,177,023 10.43%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.03% 8.85% -14.07% -62.31% 39.03% 9.64% -12.39% -
ROE 3.70% 2.15% -3.20% -9.42% 7.62% 2.13% -6.08% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 27.96 28.25 23.47 16.94 19.28 25.56 37.04 -4.57%
EPS 4.29 2.30 -3.42 -11.30 7.62 2.50 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.07 1.07 1.20 1.00 1.17 1.00 2.50%
Adjusted Per Share Value based on latest NOSH - 2,274,819
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 186.87 188.20 159.38 121.36 141.12 161.49 136.42 5.38%
EPS 28.67 15.32 -23.22 -80.97 55.80 15.77 -22.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7518 7.1279 7.2663 8.5988 7.3203 7.3931 3.6826 13.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.30 0.455 0.42 0.40 0.35 0.41 0.46 -
P/RPS 1.07 1.61 1.79 2.36 1.82 1.60 1.24 -2.42%
P/EPS 6.99 19.78 -12.28 -3.54 4.59 16.43 -7.57 -
EY 14.30 5.05 -8.14 -28.25 21.78 6.09 -13.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.43 0.39 0.33 0.35 0.35 0.46 -9.06%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 28/11/14 27/11/13 22/11/12 24/11/11 23/11/10 26/11/09 -
Price 0.275 0.405 0.425 0.40 0.38 0.49 0.47 -
P/RPS 0.98 1.43 1.81 2.36 1.97 1.92 1.27 -4.22%
P/EPS 6.41 17.61 -12.43 -3.54 4.99 19.64 -7.73 -
EY 15.60 5.68 -8.05 -28.25 20.06 5.09 -12.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.38 0.40 0.33 0.38 0.42 0.47 -10.59%

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