[MULPHA] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 312.09%
YoY- 9.28%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 319,243 274,549 387,282 533,915 291,361 357,152 266,995 3.02%
PBT 171,594 161,979 290,228 74,928 76,065 73,792 30,372 33.43%
Tax 13,252 -66,088 -61,810 5,386 -2,571 -2,446 13,531 -0.34%
NP 184,846 95,891 228,418 80,314 73,494 71,346 43,903 27.05%
-
NP to SH 184,553 95,904 228,566 80,314 73,494 75,177 41,975 27.97%
-
Tax Rate -7.72% 40.80% 21.30% -7.19% 3.38% 3.31% -44.55% -
Total Cost 134,397 178,658 158,864 453,601 217,867 285,806 223,092 -8.09%
-
Net Worth 2,868,813 3,255,368 3,316,140 2,483,968 2,563,744 2,370,638 2,315,116 3.63%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,868,813 3,255,368 3,316,140 2,483,968 2,563,744 2,370,638 2,315,116 3.63%
NOSH 319,618 319,618 319,618 3,196,192 2,136,453 2,135,710 2,163,659 -27.28%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 57.90% 34.93% 58.98% 15.04% 25.22% 19.98% 16.44% -
ROE 6.43% 2.95% 6.89% 3.23% 2.87% 3.17% 1.81% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 99.93 85.94 121.22 19.99 13.64 16.72 12.34 41.68%
EPS 57.77 30.02 71.54 2.97 3.44 3.52 1.94 76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.98 10.19 10.38 0.93 1.20 1.11 1.07 42.53%
Adjusted Per Share Value based on latest NOSH - 3,196,192
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 99.88 85.90 121.17 167.05 91.16 111.74 83.54 3.02%
EPS 57.74 30.01 71.51 25.13 22.99 23.52 13.13 27.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.9758 10.1852 10.3753 7.7717 8.0213 7.4171 7.2434 3.63%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.89 1.75 2.59 0.225 0.26 0.37 0.41 -
P/RPS 1.89 2.04 2.14 1.13 1.91 2.21 3.32 -8.95%
P/EPS 3.27 5.83 3.62 7.48 7.56 10.51 21.13 -26.71%
EY 30.57 17.15 27.62 13.36 13.23 9.51 4.73 36.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.25 0.24 0.22 0.33 0.38 -9.40%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 27/02/19 28/02/18 28/02/17 25/02/16 27/02/15 27/02/14 -
Price 1.72 2.24 2.40 0.24 0.275 0.38 0.42 -
P/RPS 1.72 2.61 1.98 1.20 2.02 2.27 3.40 -10.73%
P/EPS 2.98 7.46 3.35 7.98 7.99 10.80 21.65 -28.13%
EY 33.59 13.40 29.81 12.53 12.51 9.26 4.62 39.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.23 0.26 0.23 0.34 0.39 -11.29%

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