[MULPHA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 384.25%
YoY- 119.42%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 533,915 291,361 357,152 266,995 152,389 185,996 256,742 12.96%
PBT 74,928 76,065 73,792 30,372 -195,827 -60,547 43,629 9.42%
Tax 5,386 -2,571 -2,446 13,531 -36,321 60,683 19,125 -19.02%
NP 80,314 73,494 71,346 43,903 -232,148 136 62,754 4.19%
-
NP to SH 80,314 73,494 75,177 41,975 -216,163 580 61,706 4.48%
-
Tax Rate -7.19% 3.38% 3.31% -44.55% - - -43.84% -
Total Cost 453,601 217,867 285,806 223,092 384,537 185,860 193,988 15.19%
-
Net Worth 2,483,968 2,563,744 2,370,638 2,315,116 2,557,740 3,633,499 2,594,883 -0.72%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,483,968 2,563,744 2,370,638 2,315,116 2,557,740 3,633,499 2,594,883 -0.72%
NOSH 3,196,192 2,136,453 2,135,710 2,163,659 2,263,486 2,795,000 2,109,660 7.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.04% 25.22% 19.98% 16.44% -152.34% 0.07% 24.44% -
ROE 3.23% 2.87% 3.17% 1.81% -8.45% 0.02% 2.38% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.99 13.64 16.72 12.34 6.73 6.65 12.17 8.61%
EPS 2.97 3.44 3.52 1.94 -9.55 0.02 2.93 0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.20 1.11 1.07 1.13 1.30 1.23 -4.54%
Adjusted Per Share Value based on latest NOSH - 2,163,659
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 167.05 91.16 111.74 83.54 47.68 58.19 80.33 12.96%
EPS 25.13 22.99 23.52 13.13 -67.63 0.18 19.31 4.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7717 8.0213 7.4171 7.2434 8.0025 11.3683 8.1187 -0.72%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.225 0.26 0.37 0.41 0.39 0.40 0.53 -
P/RPS 1.13 1.91 2.21 3.32 5.79 6.01 4.36 -20.13%
P/EPS 7.48 7.56 10.51 21.13 -4.08 1,927.59 18.12 -13.69%
EY 13.36 13.23 9.51 4.73 -24.49 0.05 5.52 15.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.33 0.38 0.35 0.31 0.43 -9.25%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 27/02/15 27/02/14 27/02/13 27/02/12 28/02/11 -
Price 0.24 0.275 0.38 0.42 0.375 0.43 0.50 -
P/RPS 1.20 2.02 2.27 3.40 5.57 6.46 4.11 -18.53%
P/EPS 7.98 7.99 10.80 21.65 -3.93 2,072.16 17.09 -11.90%
EY 12.53 12.51 9.26 4.62 -25.47 0.05 5.85 13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.34 0.39 0.33 0.33 0.41 -7.30%

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