[MULPHA] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -83.53%
YoY- -365.45%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 888,639 958,682 776,391 540,286 637,042 730,733 671,874 4.76%
PBT 160,713 112,376 -45,923 -501,980 171,653 84,118 -44,476 -
Tax 2,569 12,183 18,164 28,125 4,528 28,395 54,939 -39.96%
NP 163,282 124,559 -27,759 -473,855 176,181 112,513 10,463 58.04%
-
NP to SH 165,123 124,148 -32,256 -474,963 178,926 112,101 -9,729 -
-
Tax Rate -1.60% -10.84% - - -2.64% -33.76% - -
Total Cost 725,357 834,123 804,150 1,014,141 460,861 618,220 661,411 1.54%
-
Net Worth 2,560,046 2,367,771 2,273,073 2,575,375 3,035,194 2,532,964 2,250,563 2.16%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,560,046 2,367,771 2,273,073 2,575,375 3,035,194 2,532,964 2,250,563 2.16%
NOSH 2,133,372 2,133,127 2,164,832 2,279,093 2,334,765 2,110,803 1,172,168 10.49%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.37% 12.99% -3.58% -87.70% 27.66% 15.40% 1.56% -
ROE 6.45% 5.24% -1.42% -18.44% 5.90% 4.43% -0.43% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 41.65 44.94 35.86 23.71 27.29 34.62 57.32 -5.18%
EPS 7.74 5.82 -1.49 -20.84 7.64 5.31 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.11 1.05 1.13 1.30 1.20 1.92 -7.53%
Adjusted Per Share Value based on latest NOSH - 2,263,486
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 285.44 307.94 249.39 173.55 204.62 234.72 215.81 4.76%
EPS 53.04 39.88 -10.36 -152.56 57.47 36.01 -3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.2231 7.6055 7.3014 8.2724 9.7494 8.1362 7.2291 2.16%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.26 0.37 0.41 0.39 0.40 0.53 0.47 -
P/RPS 0.62 0.82 1.14 1.65 1.47 1.53 0.82 -4.55%
P/EPS 3.36 6.36 -27.52 -1.87 5.22 9.98 -56.63 -
EY 29.77 15.73 -3.63 -53.44 19.16 10.02 -1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.33 0.39 0.35 0.31 0.44 0.24 -1.43%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 0.275 0.38 0.42 0.375 0.43 0.50 0.42 -
P/RPS 0.66 0.85 1.17 1.58 1.58 1.44 0.73 -1.66%
P/EPS 3.55 6.53 -28.19 -1.80 5.61 9.41 -50.60 -
EY 28.15 15.32 -3.55 -55.57 17.82 10.62 -1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.40 0.33 0.33 0.42 0.22 0.74%

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