[MULPHA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 187.77%
YoY- -76.26%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 909,717 1,372,790 1,257,312 966,681 1,120,199 940,598 842,729 1.28%
PBT 208,807 234,073 87,865 62,298 114,439 -5,732 11,760 61.48%
Tax -24,008 -49,159 -25,288 -47,010 -50,045 10,235 -755 77.94%
NP 184,799 184,914 62,577 15,288 64,394 4,503 11,005 59.98%
-
NP to SH 181,356 176,983 62,577 15,288 64,394 -36,452 -2,053 -
-
Tax Rate 11.50% 21.00% 28.78% 75.46% 43.73% - 6.42% -
Total Cost 724,918 1,187,876 1,194,735 951,393 1,055,805 936,095 831,724 -2.26%
-
Net Worth 2,063,221 1,785,634 1,538,219 1,493,439 1,382,105 1,265,684 1,060,148 11.73%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,063,221 1,785,634 1,538,219 1,493,439 1,382,105 1,265,684 1,060,148 11.73%
NOSH 1,192,613 1,248,695 1,240,499 1,333,428 1,382,105 1,406,315 1,115,945 1.11%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 20.31% 13.47% 4.98% 1.58% 5.75% 0.48% 1.31% -
ROE 8.79% 9.91% 4.07% 1.02% 4.66% -2.88% -0.19% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 76.28 109.94 101.36 72.50 81.05 66.88 75.52 0.16%
EPS 15.21 14.17 5.04 1.15 4.66 -2.59 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.43 1.24 1.12 1.00 0.90 0.95 10.50%
Adjusted Per Share Value based on latest NOSH - 1,333,428
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 284.63 429.51 393.38 302.45 350.48 294.29 263.67 1.28%
EPS 56.74 55.37 19.58 4.78 20.15 -11.40 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4553 5.5868 4.8127 4.6726 4.3242 3.96 3.3169 11.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.19 0.60 0.67 0.45 0.40 0.29 0.43 -
P/RPS 1.56 0.55 0.66 0.62 0.49 0.43 0.57 18.26%
P/EPS 7.83 4.23 13.28 39.25 8.59 -11.19 -233.73 -
EY 12.78 23.62 7.53 2.55 11.65 -8.94 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.42 0.54 0.40 0.40 0.32 0.45 7.38%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 25/11/05 29/11/04 21/11/03 26/11/02 29/11/01 24/11/00 -
Price 1.41 0.60 0.67 0.47 0.42 0.42 0.41 -
P/RPS 1.85 0.55 0.66 0.65 0.52 0.63 0.54 22.76%
P/EPS 9.27 4.23 13.28 40.99 9.01 -16.20 -222.86 -
EY 10.78 23.62 7.53 2.44 11.09 -6.17 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.42 0.54 0.42 0.42 0.47 0.43 11.35%

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