[MULPHA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.31%
YoY- -207.57%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 954,430 870,146 663,638 574,053 707,788 752,018 672,675 6.00%
PBT 158,440 69,506 -271,346 -367,483 278,065 98,689 -250,821 -
Tax 2,694 27,610 -32,464 125,912 -39,266 15,551 64,800 -41.12%
NP 161,134 97,116 -303,810 -241,571 238,799 114,240 -186,021 -
-
NP to SH 166,806 90,946 -290,394 -258,220 240,052 112,229 -207,545 -
-
Tax Rate -1.70% -39.72% - - 14.12% -15.76% - -
Total Cost 793,296 773,030 967,448 815,624 468,989 637,778 858,696 -1.31%
-
Net Worth 2,205,546 2,288,138 2,318,690 2,729,783 2,428,333 2,372,982 1,180,872 10.96%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,205,546 2,288,138 2,318,690 2,729,783 2,428,333 2,372,982 1,180,872 10.96%
NOSH 1,901,333 2,138,446 2,166,999 2,274,819 2,428,333 2,028,190 1,180,872 8.25%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.88% 11.16% -45.78% -42.08% 33.74% 15.19% -27.65% -
ROE 7.56% 3.97% -12.52% -9.46% 9.89% 4.73% -17.58% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 50.20 40.69 30.62 25.24 29.15 37.08 56.96 -2.08%
EPS 8.77 4.25 -13.40 -11.35 9.89 5.53 -17.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.07 1.07 1.20 1.00 1.17 1.00 2.50%
Adjusted Per Share Value based on latest NOSH - 2,274,819
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 306.57 279.50 213.17 184.39 227.35 241.56 216.07 6.00%
EPS 53.58 29.21 -93.28 -82.94 77.11 36.05 -66.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.0845 7.3497 7.4479 8.7684 7.8001 7.6223 3.7931 10.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.30 0.455 0.42 0.40 0.35 0.41 0.46 -
P/RPS 0.60 1.12 1.37 1.59 1.20 1.11 0.81 -4.87%
P/EPS 3.42 10.70 -3.13 -3.52 3.54 7.41 -2.62 -
EY 29.24 9.35 -31.91 -28.38 28.24 13.50 -38.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.43 0.39 0.33 0.35 0.35 0.46 -9.06%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 28/11/14 27/11/13 22/11/12 24/11/11 23/11/10 26/11/09 -
Price 0.275 0.405 0.425 0.40 0.38 0.49 0.47 -
P/RPS 0.55 1.00 1.39 1.59 1.30 1.32 0.83 -6.62%
P/EPS 3.13 9.52 -3.17 -3.52 3.84 8.86 -2.67 -
EY 31.90 10.50 -31.53 -28.38 26.01 11.29 -37.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.38 0.40 0.33 0.38 0.42 0.47 -10.59%

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