[MULPHA] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -13.68%
YoY- -234.46%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 623,376 777,569 677,023 807,931 1,044,702 866,559 1,086,198 -8.83%
PBT -58,261 275,772 18,030 -153,379 108,194 84,521 206,698 -
Tax 119,873 -34,056 51,023 29,119 -6,305 -6,622 -34,401 -
NP 61,612 241,716 69,053 -124,260 101,889 77,899 172,297 -15.73%
-
NP to SH 64,782 242,580 50,561 -138,361 102,902 75,613 167,290 -14.61%
-
Tax Rate - 12.35% -282.99% - 5.83% 7.83% 16.64% -
Total Cost 561,764 535,853 607,970 932,191 942,813 788,660 913,901 -7.78%
-
Net Worth 3,055,965 2,673,357 1,498,167 2,005,500 2,140,905 2,178,524 1,951,812 7.75%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 3,055,965 2,673,357 1,498,167 2,005,500 2,140,905 2,178,524 1,951,812 7.75%
NOSH 2,315,125 2,105,005 1,291,524 1,179,705 1,182,820 1,177,580 1,168,750 12.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.88% 31.09% 10.20% -15.38% 9.75% 8.99% 15.86% -
ROE 2.12% 9.07% 3.37% -6.90% 4.81% 3.47% 8.57% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 26.93 36.94 52.42 68.49 88.32 73.59 92.94 -18.63%
EPS 2.80 11.52 3.91 -11.73 8.70 6.42 14.31 -23.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.27 1.16 1.70 1.81 1.85 1.67 -3.84%
Adjusted Per Share Value based on latest NOSH - 1,179,705
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 200.24 249.76 217.47 259.52 335.57 278.35 348.90 -8.83%
EPS 20.81 77.92 16.24 -44.44 33.05 24.29 53.74 -14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.8161 8.5871 4.8123 6.4419 6.8768 6.9977 6.2694 7.75%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.42 0.53 0.47 0.28 0.91 1.87 0.69 -
P/RPS 1.56 1.43 0.90 0.41 1.03 2.54 0.74 13.22%
P/EPS 15.01 4.60 12.01 -2.39 10.46 29.12 4.82 20.82%
EY 6.66 21.74 8.33 -41.89 9.56 3.43 20.74 -17.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.41 0.16 0.50 1.01 0.41 -4.04%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 20/05/11 20/05/10 22/05/09 21/05/08 24/05/07 29/05/06 -
Price 0.41 0.51 0.43 0.50 1.15 1.86 1.20 -
P/RPS 1.52 1.38 0.82 0.73 1.30 2.53 1.29 2.76%
P/EPS 14.65 4.43 10.98 -4.26 13.22 28.97 8.38 9.74%
EY 6.82 22.60 9.10 -23.46 7.56 3.45 11.93 -8.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.37 0.29 0.64 1.01 0.72 -13.09%

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