[MULPHA] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2652.72%
YoY- 14.71%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 252,346 246,543 309,627 449,389 380,659 382,422 394,053 -7.15%
PBT 47,197 60,445 212,704 77,874 63,636 20,888 92,885 -10.66%
Tax -6,872 -4,915 -30,701 -9,579 -4,099 -23,425 -26,966 -20.36%
NP 40,325 55,530 182,003 68,295 59,537 -2,537 65,919 -7.86%
-
NP to SH 45,697 58,947 185,658 68,295 59,537 -2,537 65,919 -5.92%
-
Tax Rate 14.56% 8.13% 14.43% 12.30% 6.44% 112.15% 29.03% -
Total Cost 212,021 191,013 127,624 381,094 321,122 384,959 328,134 -7.01%
-
Net Worth 2,377,670 1,195,058 1,248,338 1,694,820 1,663,339 1,361,968 1,335,068 10.09%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,377,670 1,195,058 1,248,338 1,694,820 1,663,339 1,361,968 1,335,068 10.09%
NOSH 1,213,097 1,195,058 1,248,338 1,255,422 1,320,110 1,335,263 1,390,696 -2.25%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.98% 22.52% 58.78% 15.20% 15.64% -0.66% 16.73% -
ROE 1.92% 4.93% 14.87% 4.03% 3.58% -0.19% 4.94% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.80 20.63 24.80 35.80 28.84 28.64 28.33 -5.01%
EPS 3.76 4.94 14.88 5.44 4.51 -0.19 4.74 -3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.00 1.00 1.35 1.26 1.02 0.96 12.62%
Adjusted Per Share Value based on latest NOSH - 1,255,422
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 78.95 77.14 96.87 140.60 119.10 119.65 123.29 -7.15%
EPS 14.30 18.44 58.09 21.37 18.63 -0.79 20.62 -5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4391 3.739 3.9057 5.3026 5.2041 4.2612 4.1771 10.09%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.56 1.38 0.60 0.65 0.47 0.40 0.38 -
P/RPS 7.50 6.69 2.42 1.82 1.63 1.40 1.34 33.23%
P/EPS 41.41 27.98 4.03 11.95 10.42 -210.53 8.02 31.45%
EY 2.41 3.57 24.79 8.37 9.60 -0.47 12.47 -23.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.38 0.60 0.48 0.37 0.39 0.40 12.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 24/02/06 25/02/05 27/02/04 25/02/03 28/02/02 -
Price 1.00 1.69 0.68 0.62 0.67 0.40 0.38 -
P/RPS 4.81 8.19 2.74 1.73 2.32 1.40 1.34 23.72%
P/EPS 26.55 34.26 4.57 11.40 14.86 -210.53 8.02 22.06%
EY 3.77 2.92 21.87 8.77 6.73 -0.47 12.47 -18.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.69 0.68 0.46 0.53 0.39 0.40 4.13%

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