[MULPHA] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 203.59%
YoY- 119.83%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,380,488 873,365 1,077,148 750,280 612,334 606,966 730,003 11.19%
PBT 134,704 81,373 184,721 25,755 -275,339 -372,876 287,186 -11.84%
Tax 1,776 3,550 -10,721 32,652 -22,722 115,246 -29,336 -
NP 136,480 84,923 174,000 58,407 -298,061 -257,630 257,850 -10.05%
-
NP to SH 136,480 84,923 173,782 55,562 -280,181 -275,623 259,699 -10.15%
-
Tax Rate -1.32% -4.36% 5.80% -126.78% - - 10.21% -
Total Cost 1,244,008 788,442 903,148 691,873 910,395 864,596 472,153 17.50%
-
Net Worth 3,161,022 1,934,911 2,385,067 2,377,563 2,245,239 2,735,425 3,067,999 0.49%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,161,022 1,934,911 2,385,067 2,377,563 2,245,239 2,735,425 3,067,999 0.49%
NOSH 319,618 2,249,896 2,148,709 2,141,949 2,179,844 2,298,676 2,360,000 -28.31%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.89% 9.72% 16.15% 7.78% -48.68% -42.45% 35.32% -
ROE 4.32% 4.39% 7.29% 2.34% -12.48% -10.08% 8.46% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 431.92 38.82 50.13 35.03 28.09 26.41 30.93 55.11%
EPS 42.70 3.77 8.09 2.59 -12.85 -11.99 11.00 25.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.89 0.86 1.11 1.11 1.03 1.19 1.30 40.19%
Adjusted Per Share Value based on latest NOSH - 2,141,949
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 443.43 280.53 345.99 241.00 196.69 194.96 234.48 11.19%
EPS 43.84 27.28 55.82 17.85 -90.00 -88.53 83.42 -10.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.1535 6.2151 7.6611 7.637 7.212 8.7865 9.8548 0.49%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.19 0.235 0.36 0.44 0.415 0.41 0.50 -
P/RPS 0.51 0.61 0.72 1.26 1.48 1.55 1.62 -17.50%
P/EPS 5.13 6.23 4.45 16.96 -3.23 -3.42 4.54 2.05%
EY 19.50 16.06 22.47 5.90 -30.97 -29.25 22.01 -1.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.32 0.40 0.40 0.34 0.38 -8.69%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 28/08/12 25/08/11 -
Price 2.40 0.225 0.285 0.485 0.415 0.41 0.41 -
P/RPS 0.56 0.58 0.57 1.38 1.48 1.55 1.33 -13.41%
P/EPS 5.62 5.96 3.52 18.70 -3.23 -3.42 3.73 7.06%
EY 17.79 16.78 28.38 5.35 -30.97 -29.25 26.84 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.26 0.44 0.40 0.34 0.32 -4.67%

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