[MULPHA] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 178.31%
YoY- -15.84%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 168,545 270,845 334,685 174,079 296,797 176,931 125,627 5.01%
PBT 292 64,347 -37,864 34,469 60,750 16,999 13,006 -46.87%
Tax -6,874 -17,609 -3 2,607 -10,808 -5,766 3,976 -
NP -6,582 46,738 -37,867 37,076 49,942 11,233 16,982 -
-
NP to SH -6,649 46,716 -37,867 37,076 44,052 8,668 18,881 -
-
Tax Rate 2,354.11% 27.37% - -7.56% 17.79% 33.92% -30.57% -
Total Cost 175,127 224,107 372,552 137,003 246,855 165,698 108,645 8.27%
-
Net Worth 3,264,952 3,207,528 2,800,248 2,205,546 2,288,138 2,318,690 2,729,783 3.02%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 3,264,952 3,207,528 2,800,248 2,205,546 2,288,138 2,318,690 2,729,783 3.02%
NOSH 319,618 319,618 3,182,100 1,901,333 2,138,446 2,166,999 2,274,819 -27.88%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -3.91% 17.26% -11.31% 21.30% 16.83% 6.35% 13.52% -
ROE -0.20% 1.46% -1.35% 1.68% 1.93% 0.37% 0.69% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 52.76 84.78 10.52 9.16 13.88 8.16 5.52 45.65%
EPS -2.08 14.64 -1.19 1.95 2.06 0.40 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.22 10.04 0.88 1.16 1.07 1.07 1.20 42.88%
Adjusted Per Share Value based on latest NOSH - 1,901,333
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 54.14 87.00 107.50 55.92 95.33 56.83 40.35 5.01%
EPS -2.14 15.01 -12.16 11.91 14.15 2.78 6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4874 10.3029 8.9947 7.0845 7.3497 7.4479 8.7684 3.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.98 2.43 0.205 0.30 0.455 0.42 0.40 -
P/RPS 3.75 2.87 1.95 3.28 3.28 5.14 7.24 -10.38%
P/EPS -95.13 16.62 -17.23 15.38 22.09 105.00 48.19 -
EY -1.05 6.02 -5.80 6.50 4.53 0.95 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.24 0.23 0.26 0.43 0.39 0.33 -8.78%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 29/11/16 26/11/15 28/11/14 27/11/13 22/11/12 -
Price 1.77 2.56 0.205 0.275 0.405 0.425 0.40 -
P/RPS 3.35 3.02 1.95 3.00 2.92 5.21 7.24 -12.04%
P/EPS -85.04 17.51 -17.23 14.10 19.66 106.25 48.19 -
EY -1.18 5.71 -5.80 7.09 5.09 0.94 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.25 0.23 0.24 0.38 0.40 0.33 -10.46%

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