[MULPHA] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -66.29%
YoY- 90.04%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,383,356 927,252 996,778 774,272 533,182 623,376 777,569 10.06%
PBT 22,069 116,074 168,219 -52,475 -519,095 -58,261 275,772 -34.32%
Tax -2,596 3,995 16,909 2,904 -17,849 119,873 -34,056 -34.85%
NP 19,473 120,069 185,128 -49,571 -536,944 61,612 241,716 -34.25%
-
NP to SH 19,473 120,069 185,735 -53,637 -538,530 64,782 242,580 -34.29%
-
Tax Rate 11.76% -3.44% -10.05% - - - 12.35% -
Total Cost 1,363,883 807,183 811,650 823,843 1,070,126 561,764 535,853 16.83%
-
Net Worth 3,068,344 2,506,188 2,328,590 2,378,437 2,357,499 3,055,965 2,673,357 2.32%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 3,068,344 2,506,188 2,328,590 2,378,437 2,357,499 3,055,965 2,673,357 2.32%
NOSH 3,196,192 2,123,888 2,136,321 2,142,736 2,049,999 2,315,125 2,105,005 7.20%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 1.41% 12.95% 18.57% -6.40% -100.71% 9.88% 31.09% -
ROE 0.63% 4.79% 7.98% -2.26% -22.84% 2.12% 9.07% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 43.28 43.66 46.66 36.13 26.01 26.93 36.94 2.67%
EPS 0.61 5.65 8.69 -2.50 -26.27 2.80 11.52 -38.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.18 1.09 1.11 1.15 1.32 1.27 -4.55%
Adjusted Per Share Value based on latest NOSH - 2,142,736
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 444.35 297.84 320.18 248.70 171.26 200.24 249.76 10.06%
EPS 6.25 38.57 59.66 -17.23 -172.98 20.81 77.92 -34.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.8559 8.0502 7.4797 7.6398 7.5725 9.8161 8.5871 2.32%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.255 0.30 0.39 0.415 0.40 0.42 0.53 -
P/RPS 0.59 0.69 0.84 1.15 1.54 1.56 1.43 -13.70%
P/EPS 41.85 5.31 4.49 -16.58 -1.52 15.01 4.60 44.43%
EY 2.39 18.84 22.29 -6.03 -65.67 6.66 21.74 -30.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.36 0.37 0.35 0.32 0.42 -7.09%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 27/05/16 29/05/15 29/05/14 29/05/13 28/05/12 20/05/11 -
Price 0.24 0.26 0.37 0.44 0.465 0.41 0.51 -
P/RPS 0.55 0.60 0.79 1.22 1.79 1.52 1.38 -14.20%
P/EPS 39.39 4.60 4.26 -17.58 -1.77 14.65 4.43 43.88%
EY 2.54 21.74 23.50 -5.69 -56.49 6.82 22.60 -30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.34 0.40 0.40 0.31 0.40 -7.52%

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