[MULPHA] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -6.44%
YoY- 212.77%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 999,937 1,380,488 873,365 1,077,148 750,280 612,334 606,966 8.67%
PBT 500,918 134,704 81,373 184,721 25,755 -275,339 -372,876 -
Tax -79,342 1,776 3,550 -10,721 32,652 -22,722 115,246 -
NP 421,576 136,480 84,923 174,000 58,407 -298,061 -257,630 -
-
NP to SH 421,726 136,480 84,923 173,782 55,562 -280,181 -275,623 -
-
Tax Rate 15.84% -1.32% -4.36% 5.80% -126.78% - - -
Total Cost 578,361 1,244,008 788,442 903,148 691,873 910,395 864,596 -6.47%
-
Net Worth 3,261,758 3,161,022 1,934,911 2,385,067 2,377,563 2,245,239 2,735,425 2.97%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,261,758 3,161,022 1,934,911 2,385,067 2,377,563 2,245,239 2,735,425 2.97%
NOSH 319,618 319,618 2,249,896 2,148,709 2,141,949 2,179,844 2,298,676 -28.01%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 42.16% 9.89% 9.72% 16.15% 7.78% -48.68% -42.45% -
ROE 12.93% 4.32% 4.39% 7.29% 2.34% -12.48% -10.08% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 313.00 431.92 38.82 50.13 35.03 28.09 26.41 50.96%
EPS 132.01 42.70 3.77 8.09 2.59 -12.85 -11.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.21 9.89 0.86 1.11 1.11 1.03 1.19 43.05%
Adjusted Per Share Value based on latest NOSH - 2,148,709
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 321.19 443.43 280.53 345.99 241.00 196.69 194.96 8.67%
EPS 135.46 43.84 27.28 55.82 17.85 -90.00 -88.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4771 10.1535 6.2151 7.6611 7.637 7.212 8.7865 2.97%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.17 2.19 0.235 0.36 0.44 0.415 0.41 -
P/RPS 0.69 0.51 0.61 0.72 1.26 1.48 1.55 -12.61%
P/EPS 1.64 5.13 6.23 4.45 16.96 -3.23 -3.42 -
EY 60.83 19.50 16.06 22.47 5.90 -30.97 -29.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.27 0.32 0.40 0.40 0.34 -7.71%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 28/08/12 -
Price 2.11 2.40 0.225 0.285 0.485 0.415 0.41 -
P/RPS 0.67 0.56 0.58 0.57 1.38 1.48 1.55 -13.04%
P/EPS 1.60 5.62 5.96 3.52 18.70 -3.23 -3.42 -
EY 62.56 17.79 16.78 28.38 5.35 -30.97 -29.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.26 0.26 0.44 0.40 0.34 -7.71%

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