[MULPHA] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 143.95%
YoY- 340.91%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 245,802 193,411 194,593 223,510 161,429 146,552 181,823 5.14%
PBT -11,016 -23,706 37,693 30,044 -18,235 90,186 36,557 -
Tax 3,897 4,231 -8,871 -4,437 7,868 -20,914 -4,333 -
NP -7,119 -19,475 28,822 25,607 -10,367 69,272 32,224 -
-
NP to SH -7,236 -19,576 28,723 25,654 -10,649 69,240 32,430 -
-
Tax Rate - - 23.53% 14.77% - 23.19% 11.85% -
Total Cost 252,921 212,886 165,771 197,903 171,796 77,280 149,599 9.13%
-
Net Worth 3,569,211 3,503,864 3,578,547 3,089,245 2,683,522 3,303,288 3,188,350 1.89%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 3,569,211 3,503,864 3,578,547 3,089,245 2,683,522 3,303,288 3,188,350 1.89%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -2.90% -10.07% 14.81% 11.46% -6.42% 47.27% 17.72% -
ROE -0.20% -0.56% 0.80% 0.83% -0.40% 2.10% 1.02% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 78.99 62.15 62.53 69.96 50.53 45.87 56.91 5.61%
EPS -2.33 -6.29 9.23 8.03 -3.33 21.67 10.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.47 11.26 11.50 9.67 8.40 10.34 9.98 2.34%
Adjusted Per Share Value based on latest NOSH - 319,618
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 78.95 62.13 62.51 71.79 51.85 47.07 58.40 5.14%
EPS -2.32 -6.29 9.23 8.24 -3.42 22.24 10.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.4647 11.2548 11.4947 9.923 8.6198 10.6105 10.2413 1.89%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.37 2.39 2.22 1.54 1.21 2.40 2.14 -
P/RPS 3.00 3.85 3.55 2.20 2.39 5.23 3.76 -3.69%
P/EPS -101.92 -37.99 24.05 19.18 -36.30 11.07 21.08 -
EY -0.98 -2.63 4.16 5.21 -2.75 9.03 4.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.19 0.16 0.14 0.23 0.21 0.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 30/05/22 31/05/21 28/05/20 30/05/19 30/05/18 -
Price 2.46 2.49 2.28 1.52 1.45 2.29 2.25 -
P/RPS 3.11 4.01 3.65 2.17 2.87 4.99 3.95 -3.90%
P/EPS -105.79 -39.58 24.70 18.93 -43.50 10.57 22.17 -
EY -0.95 -2.53 4.05 5.28 -2.30 9.46 4.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.20 0.16 0.17 0.22 0.23 -1.50%

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