[MULPHA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 125.44%
YoY- 170.21%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 125,627 158,540 180,755 135,445 183,501 284,727 185,301 -6.26%
PBT 13,006 7,613 16,734 -6,876 -31,478 39,435 -11,369 -
Tax 3,976 -6,690 3,240 32,751 6,930 -123 5,558 -5.42%
NP 16,982 923 19,974 25,875 -24,548 39,312 -5,811 -
-
NP to SH 18,881 1,478 21,125 20,311 -28,927 35,722 -10,495 -
-
Tax Rate -30.57% 87.88% -19.36% - - 0.31% - -
Total Cost 108,645 157,617 160,781 109,570 208,049 245,415 191,112 -8.97%
-
Net Worth 2,729,783 2,428,333 2,372,982 1,180,872 2,285,590 2,430,067 2,063,221 4.77%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,729,783 2,428,333 2,372,982 1,180,872 2,285,590 2,430,067 2,063,221 4.77%
NOSH 2,274,819 2,428,333 2,028,190 1,180,872 1,190,411 1,215,033 1,192,613 11.35%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.52% 0.58% 11.05% 19.10% -13.38% 13.81% -3.14% -
ROE 0.69% 0.06% 0.89% 1.72% -1.27% 1.47% -0.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.52 6.53 8.91 11.47 15.41 23.43 15.54 -15.83%
EPS 0.83 0.07 1.05 1.59 -2.43 2.94 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.00 1.17 1.00 1.92 2.00 1.73 -5.90%
Adjusted Per Share Value based on latest NOSH - 1,180,872
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 40.35 50.92 58.06 43.51 58.94 91.46 59.52 -6.26%
EPS 6.06 0.47 6.79 6.52 -9.29 11.47 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.7684 7.8001 7.6223 3.7931 7.3416 7.8056 6.6273 4.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.40 0.35 0.41 0.46 0.94 1.42 1.19 -
P/RPS 7.24 5.36 4.60 4.01 6.10 6.06 7.66 -0.93%
P/EPS 48.19 575.05 39.36 26.74 -38.68 48.30 -135.23 -
EY 2.07 0.17 2.54 3.74 -2.59 2.07 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.35 0.46 0.49 0.71 0.69 -11.55%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 23/11/10 26/11/09 21/11/08 23/11/07 24/11/06 -
Price 0.40 0.38 0.49 0.47 0.43 1.46 1.41 -
P/RPS 7.24 5.82 5.50 4.10 2.79 6.23 9.07 -3.68%
P/EPS 48.19 624.33 47.04 27.33 -17.70 49.66 -160.23 -
EY 2.07 0.16 2.13 3.66 -5.65 2.01 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.42 0.47 0.22 0.73 0.82 -14.06%

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