[MULPHA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 19.17%
YoY- -446.12%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 574,053 707,788 752,018 672,675 948,443 982,822 909,717 -7.38%
PBT -367,483 278,065 98,689 -250,821 64,670 144,551 208,807 -
Tax 125,912 -39,266 15,551 64,800 -3,691 -9,627 -24,008 -
NP -241,571 238,799 114,240 -186,021 60,979 134,924 184,799 -
-
NP to SH -258,220 240,052 112,229 -207,545 59,964 133,442 181,356 -
-
Tax Rate - 14.12% -15.76% - 5.71% 6.66% 11.50% -
Total Cost 815,624 468,989 637,778 858,696 887,464 847,898 724,918 1.98%
-
Net Worth 2,729,783 2,428,333 2,372,982 1,180,872 2,285,590 2,430,067 2,063,221 4.77%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,729,783 2,428,333 2,372,982 1,180,872 2,285,590 2,430,067 2,063,221 4.77%
NOSH 2,274,819 2,428,333 2,028,190 1,180,872 1,190,411 1,215,033 1,192,613 11.35%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -42.08% 33.74% 15.19% -27.65% 6.43% 13.73% 20.31% -
ROE -9.46% 9.89% 4.73% -17.58% 2.62% 5.49% 8.79% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.24 29.15 37.08 56.96 79.67 80.89 76.28 -16.81%
EPS -11.35 9.89 5.53 -17.58 5.04 10.98 15.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.00 1.17 1.00 1.92 2.00 1.73 -5.90%
Adjusted Per Share Value based on latest NOSH - 1,180,872
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 179.61 221.45 235.29 210.46 296.74 307.50 284.63 -7.37%
EPS -80.79 75.11 35.11 -64.94 18.76 41.75 56.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5408 7.5976 7.4244 3.6946 7.151 7.603 6.4553 4.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.40 0.35 0.41 0.46 0.94 1.42 1.19 -
P/RPS 1.59 1.20 1.11 0.81 1.18 1.76 1.56 0.31%
P/EPS -3.52 3.54 7.41 -2.62 18.66 12.93 7.83 -
EY -28.38 28.24 13.50 -38.21 5.36 7.73 12.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.35 0.46 0.49 0.71 0.69 -11.55%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 23/11/10 26/11/09 21/11/08 23/11/07 24/11/06 -
Price 0.40 0.38 0.49 0.47 0.43 1.46 1.41 -
P/RPS 1.59 1.30 1.32 0.83 0.54 1.80 1.85 -2.49%
P/EPS -3.52 3.84 8.86 -2.67 8.54 13.29 9.27 -
EY -28.38 26.01 11.29 -37.39 11.71 7.52 10.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.42 0.47 0.22 0.73 0.82 -14.06%

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