[MULPHA] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -3728.82%
YoY- -181.58%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 819,611 851,537 711,464 805,317 897,637 1,316,648 1,033,971 -3.79%
PBT 34,152 500,775 78,873 -224,472 436,863 236,915 9,040 24.78%
Tax 25,338 -9,515 33,927 -75,601 -68,607 -15,830 940 73.11%
NP 59,490 491,260 112,800 -300,073 368,256 221,085 9,980 34.63%
-
NP to SH 58,386 490,669 111,446 -300,524 368,361 221,063 9,980 34.21%
-
Tax Rate -74.19% 1.90% -43.01% - 15.70% 6.68% -10.40% -
Total Cost 760,121 360,277 598,664 1,105,390 529,381 1,095,563 1,023,991 -4.84%
-
Net Worth 3,547,429 3,497,040 2,824,088 2,772,973 3,264,952 3,207,528 2,800,248 4.01%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 3,547,429 3,497,040 2,824,088 2,772,973 3,264,952 3,207,528 2,800,248 4.01%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 3,182,100 -31.80%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.26% 57.69% 15.85% -37.26% 41.03% 16.79% 0.97% -
ROE 1.65% 14.03% 3.95% -10.84% 11.28% 6.89% 0.36% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 263.39 268.10 222.70 252.08 280.98 412.13 32.49 41.71%
EPS 18.76 154.48 34.88 -94.07 115.30 69.20 0.31 98.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.40 11.01 8.84 8.68 10.22 10.04 0.88 53.22%
Adjusted Per Share Value based on latest NOSH - 319,618
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 256.43 266.42 222.60 251.96 280.85 411.94 323.50 -3.79%
EPS 18.27 153.52 34.87 -94.03 115.25 69.16 3.12 34.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.099 10.9413 8.8358 8.6759 10.2152 10.0355 8.7612 4.01%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.28 2.27 1.42 2.15 1.98 2.43 0.205 -
P/RPS 0.87 0.85 0.64 0.85 0.70 0.59 0.63 5.52%
P/EPS 12.15 1.47 4.07 -2.29 1.72 3.51 65.36 -24.44%
EY 8.23 68.05 24.57 -43.75 58.23 28.48 1.53 32.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.16 0.25 0.19 0.24 0.23 -2.30%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 29/11/21 26/11/20 29/11/19 29/11/18 29/11/17 29/11/16 -
Price 2.22 2.46 1.27 1.99 1.77 2.56 0.205 -
P/RPS 0.84 0.92 0.57 0.79 0.63 0.62 0.63 4.90%
P/EPS 11.83 1.59 3.64 -2.12 1.54 3.70 65.36 -24.77%
EY 8.45 62.80 27.47 -47.27 65.14 27.03 1.53 32.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.14 0.23 0.17 0.25 0.23 -3.13%

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