[MULPHA] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 192.1%
YoY- -0.21%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 266,995 152,389 185,996 256,742 235,865 236,666 252,346 0.94%
PBT 30,372 -195,827 -60,547 43,629 61,371 -144,974 47,197 -7.07%
Tax 13,531 -36,321 60,683 19,125 3,110 12,971 -6,872 -
NP 43,903 -232,148 136 62,754 64,481 -132,003 40,325 1.42%
-
NP to SH 41,975 -216,163 580 61,706 61,834 -135,982 45,697 -1.40%
-
Tax Rate -44.55% - - -43.84% -5.07% - 14.56% -
Total Cost 223,092 384,537 185,860 193,988 171,384 368,669 212,021 0.85%
-
Net Worth 2,315,116 2,557,740 3,633,499 2,594,883 2,261,357 2,013,606 2,377,670 -0.44%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 2,315,116 2,557,740 3,633,499 2,594,883 2,261,357 2,013,606 2,377,670 -0.44%
NOSH 2,163,659 2,263,486 2,795,000 2,109,660 1,177,790 1,191,482 1,213,097 10.11%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 16.44% -152.34% 0.07% 24.44% 27.34% -55.78% 15.98% -
ROE 1.81% -8.45% 0.02% 2.38% 2.73% -6.75% 1.92% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 12.34 6.73 6.65 12.17 20.03 19.86 20.80 -8.32%
EPS 1.94 -9.55 0.02 2.93 5.25 -11.41 3.76 -10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.13 1.30 1.23 1.92 1.69 1.96 -9.58%
Adjusted Per Share Value based on latest NOSH - 2,109,660
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 83.54 47.68 58.19 80.33 73.80 74.05 78.95 0.94%
EPS 13.13 -67.63 0.18 19.31 19.35 -42.55 14.30 -1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2434 8.0025 11.3683 8.1187 7.0752 6.30 7.4391 -0.44%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.41 0.39 0.40 0.53 0.47 0.41 1.56 -
P/RPS 3.32 5.79 6.01 4.36 2.35 2.06 7.50 -12.68%
P/EPS 21.13 -4.08 1,927.59 18.12 8.95 -3.59 41.41 -10.59%
EY 4.73 -24.49 0.05 5.52 11.17 -27.84 2.41 11.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.31 0.43 0.24 0.24 0.80 -11.65%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 28/02/08 -
Price 0.42 0.375 0.43 0.50 0.42 0.36 1.00 -
P/RPS 3.40 5.57 6.46 4.11 2.10 1.81 4.81 -5.61%
P/EPS 21.65 -3.93 2,072.16 17.09 8.00 -3.15 26.55 -3.34%
EY 4.62 -25.47 0.05 5.85 12.50 -31.70 3.77 3.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.33 0.41 0.22 0.21 0.51 -4.36%

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