[MULPHA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -13.38%
YoY- -931.3%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 927,252 996,778 774,272 533,182 623,376 777,569 677,023 5.37%
PBT 116,074 168,219 -52,475 -519,095 -58,261 275,772 18,030 36.35%
Tax 3,995 16,909 2,904 -17,849 119,873 -34,056 51,023 -34.56%
NP 120,069 185,128 -49,571 -536,944 61,612 241,716 69,053 9.64%
-
NP to SH 120,069 185,735 -53,637 -538,530 64,782 242,580 50,561 15.49%
-
Tax Rate -3.44% -10.05% - - - 12.35% -282.99% -
Total Cost 807,183 811,650 823,843 1,070,126 561,764 535,853 607,970 4.83%
-
Net Worth 2,506,188 2,328,590 2,378,437 2,357,499 3,055,965 2,673,357 1,498,167 8.94%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,506,188 2,328,590 2,378,437 2,357,499 3,055,965 2,673,357 1,498,167 8.94%
NOSH 2,123,888 2,136,321 2,142,736 2,049,999 2,315,125 2,105,005 1,291,524 8.63%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.95% 18.57% -6.40% -100.71% 9.88% 31.09% 10.20% -
ROE 4.79% 7.98% -2.26% -22.84% 2.12% 9.07% 3.37% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 43.66 46.66 36.13 26.01 26.93 36.94 52.42 -2.99%
EPS 5.65 8.69 -2.50 -26.27 2.80 11.52 3.91 6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.09 1.11 1.15 1.32 1.27 1.16 0.28%
Adjusted Per Share Value based on latest NOSH - 2,049,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 297.84 320.18 248.70 171.26 200.24 249.76 217.47 5.37%
EPS 38.57 59.66 -17.23 -172.98 20.81 77.92 16.24 15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0502 7.4797 7.6398 7.5725 9.8161 8.5871 4.8123 8.94%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.30 0.39 0.415 0.40 0.42 0.53 0.47 -
P/RPS 0.69 0.84 1.15 1.54 1.56 1.43 0.90 -4.32%
P/EPS 5.31 4.49 -16.58 -1.52 15.01 4.60 12.01 -12.70%
EY 18.84 22.29 -6.03 -65.67 6.66 21.74 8.33 14.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.36 0.37 0.35 0.32 0.42 0.41 -7.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 29/05/14 29/05/13 28/05/12 20/05/11 20/05/10 -
Price 0.26 0.37 0.44 0.465 0.41 0.51 0.43 -
P/RPS 0.60 0.79 1.22 1.79 1.52 1.38 0.82 -5.06%
P/EPS 4.60 4.26 -17.58 -1.77 14.65 4.43 10.98 -13.48%
EY 21.74 23.50 -5.69 -56.49 6.82 22.60 9.10 15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.34 0.40 0.40 0.31 0.40 0.37 -8.29%

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