[MULPHA] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 88.89%
YoY- 93.21%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,276,525 888,639 960,303 778,244 540,446 637,042 772,895 8.71%
PBT 7,903 160,713 112,926 -45,147 -502,763 173,889 80,947 -32.11%
Tax 8,897 2,569 11,633 17,388 28,908 2,292 31,566 -19.01%
NP 16,800 163,282 124,559 -27,759 -473,855 176,181 112,513 -27.14%
-
NP to SH 16,800 165,123 124,148 -32,256 -474,963 178,926 112,101 -27.09%
-
Tax Rate -112.58% -1.60% -10.30% - - -1.32% -39.00% -
Total Cost 1,259,725 725,357 835,744 806,003 1,014,301 460,861 660,382 11.35%
-
Net Worth 2,483,968 2,563,744 2,370,638 2,315,116 2,557,740 3,633,499 2,594,883 -0.72%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,483,968 2,563,744 2,370,638 2,315,116 2,557,740 3,633,499 2,594,883 -0.72%
NOSH 3,196,192 2,136,453 2,135,710 2,163,659 2,263,486 2,795,000 2,109,660 7.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.32% 18.37% 12.97% -3.57% -87.68% 27.66% 14.56% -
ROE 0.68% 6.44% 5.24% -1.39% -18.57% 4.92% 4.32% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 47.79 41.59 44.96 35.97 23.88 22.79 36.64 4.52%
EPS 0.63 7.73 5.81 -1.49 -20.98 6.40 5.31 -29.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.20 1.11 1.07 1.13 1.30 1.23 -4.54%
Adjusted Per Share Value based on latest NOSH - 2,163,659
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 399.39 278.03 300.45 243.49 169.09 199.31 241.82 8.71%
EPS 5.26 51.66 38.84 -10.09 -148.60 55.98 35.07 -27.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7717 8.0213 7.4171 7.2434 8.0025 11.3683 8.1187 -0.72%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.225 0.26 0.37 0.41 0.39 0.40 0.53 -
P/RPS 0.47 0.63 0.82 1.14 1.63 1.75 1.45 -17.10%
P/EPS 35.77 3.36 6.37 -27.50 -1.86 6.25 9.97 23.70%
EY 2.80 29.73 15.71 -3.64 -53.80 16.00 10.03 -19.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.33 0.38 0.35 0.31 0.43 -9.25%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 27/02/15 27/02/14 27/02/13 27/02/12 28/02/11 -
Price 0.24 0.275 0.38 0.42 0.375 0.43 0.50 -
P/RPS 0.50 0.66 0.85 1.17 1.57 1.89 1.36 -15.34%
P/EPS 38.16 3.56 6.54 -28.17 -1.79 6.72 9.41 26.25%
EY 2.62 28.10 15.30 -3.55 -55.96 14.89 10.63 -20.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.34 0.39 0.33 0.33 0.41 -7.30%

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