[MULPHA] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -32.54%
YoY- 309.32%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 982,822 909,717 1,372,790 1,257,312 966,681 1,120,199 940,598 0.73%
PBT 144,551 208,807 234,073 87,865 62,298 114,439 -5,732 -
Tax -9,627 -24,008 -49,159 -25,288 -47,010 -50,045 10,235 -
NP 134,924 184,799 184,914 62,577 15,288 64,394 4,503 76.19%
-
NP to SH 133,442 181,356 176,983 62,577 15,288 64,394 -36,452 -
-
Tax Rate 6.66% 11.50% 21.00% 28.78% 75.46% 43.73% - -
Total Cost 847,898 724,918 1,187,876 1,194,735 951,393 1,055,805 936,095 -1.63%
-
Net Worth 2,430,067 2,063,221 1,785,634 1,538,219 1,493,439 1,382,105 1,265,684 11.47%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,430,067 2,063,221 1,785,634 1,538,219 1,493,439 1,382,105 1,265,684 11.47%
NOSH 1,215,033 1,192,613 1,248,695 1,240,499 1,333,428 1,382,105 1,406,315 -2.40%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.73% 20.31% 13.47% 4.98% 1.58% 5.75% 0.48% -
ROE 5.49% 8.79% 9.91% 4.07% 1.02% 4.66% -2.88% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 80.89 76.28 109.94 101.36 72.50 81.05 66.88 3.21%
EPS 10.98 15.21 14.17 5.04 1.15 4.66 -2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.73 1.43 1.24 1.12 1.00 0.90 14.22%
Adjusted Per Share Value based on latest NOSH - 1,240,499
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 307.50 284.63 429.51 393.38 302.45 350.48 294.29 0.73%
EPS 41.75 56.74 55.37 19.58 4.78 20.15 -11.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.603 6.4553 5.5868 4.8127 4.6726 4.3242 3.96 11.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.42 1.19 0.60 0.67 0.45 0.40 0.29 -
P/RPS 1.76 1.56 0.55 0.66 0.62 0.49 0.43 26.46%
P/EPS 12.93 7.83 4.23 13.28 39.25 8.59 -11.19 -
EY 7.73 12.78 23.62 7.53 2.55 11.65 -8.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.42 0.54 0.40 0.40 0.32 14.19%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 24/11/06 25/11/05 29/11/04 21/11/03 26/11/02 29/11/01 -
Price 1.46 1.41 0.60 0.67 0.47 0.42 0.42 -
P/RPS 1.80 1.85 0.55 0.66 0.65 0.52 0.63 19.11%
P/EPS 13.29 9.27 4.23 13.28 40.99 9.01 -16.20 -
EY 7.52 10.78 23.62 7.53 2.44 11.09 -6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.42 0.54 0.42 0.42 0.47 7.61%

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