T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 213.01 | 3.56 | 20.43 | 9.6% | 0.00 | 6.56 | 15.2% | 50.9% | 42.9% | 95.1% | ||||||||
26 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 251.17 | 40.77 | 35.77 | 14.2% | 0.00 | 11.50 | 29.1% | 4.0% | 24.5% | 15.8% | ||||||||
30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 194.59 | 37.69 | 28.72 | 14.8% | 0.00 | 9.23 | 21.0% | 12.9% | 208.2% | 12.0% | ||||||||
25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 160.83 | -47.88 | -26.54 | -16.5% | 0.00 | -7.63 | 13.9% | 28.6% | 106.3% | 280.0% | ||||||||
29 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 141.19 | 417.78 | 419.38 | 297.0% | 0.00 | 132.09 | 46.0% | 1.0% | 1257.3% | 1751.5% | ||||||||
25 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 261.69 | 39.11 | 30.90 | 11.8% | 0.00 | 9.72 | 17.1% | 187.5% | 20.4% | 183.4% | ||||||||
31 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 223.51 | 30.04 | 25.65 | 11.5% | 0.00 | 8.03 | 0.7% | 38.5% | 74.0% | 340.9% | ||||||||
25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 225.15 | 13.84 | 14.74 | 6.5% | 0.00 | 4.61 | 61.1% | 29.5% | 158.1% | 92.0% | ||||||||
26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 139.77 | -28.25 | -25.39 | -18.2% | 0.00 | -7.94 | 53.5% | 33.6% | 31.5% | 91.5% | ||||||||
28 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 91.02 | -46.24 | -37.06 | -40.7% | 0.00 | -11.61 | 43.6% | 47.6% | 248.1% | 77.7% | ||||||||
28 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 161.43 | -18.23 | -10.65 | -6.6% | 0.00 | -3.33 | 49.4% | 10.2% | 105.8% | 115.4% | ||||||||
28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 319.24 | 171.59 | 184.55 | 57.8% | 0.00 | 57.77 | 51.6% | 16.3% | 161.7% | 92.4% | ||||||||
29 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 210.53 | -302.18 | -299.32 | -142.2% | 0.00 | -93.69 | 21.2% | 24.9% | 79.9% | 4401.8% | ||||||||
29 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 173.68 | -174.46 | -166.34 | -95.8% | 0.00 | -52.07 | 18.5% | 8.6% | 340.2% | 245.9% | ||||||||
30 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 146.55 | 90.19 | 69.24 | 47.2% | 0.00 | 21.67 | 46.6% | 19.4% | 27.8% | 113.5% | ||||||||
27 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 274.55 | 161.98 | 95.90 | 34.9% | 0.00 | 30.02 | 62.9% | 29.1% | 1542.4% | 58.0% | ||||||||
29 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 168.54 | 0.29 | -6.65 | -3.9% | 0.00 | -2.08 | 5.3% | 37.8% | 105.8% | 114.2% | ||||||||
29 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 159.99 | 109.79 | 114.01 | 71.3% | 0.00 | 35.69 | 12.0% | 21.0% | 251.6% | 19.8% | ||||||||
30 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 181.82 | 36.56 | 32.43 | 17.8% | 0.00 | 10.15 | 53.0% | 41.2% | 85.8% | 2920.0% | ||||||||
28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 387.28 | 290.23 | 228.57 | 59.0% | 0.00 | 71.54 | 43.0% | 27.5% | 389.3% | 184.6% | ||||||||
29 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 270.85 | 64.35 | 46.72 | 17.2% | 0.00 | 14.64 | 33.7% | 19.1% | 50.9% | 223.4% | ||||||||
29 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 202.62 | 90.24 | 95.18 | 47.0% | 0.00 | 29.78 | 34.5% | 1.4% | 8376.8% | 536.1% | ||||||||
30 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 309.27 | 7.40 | -1.15 | -0.4% | 0.00 | -0.04 | 42.1% | 52.8% | 101.4% | 69.9% | ||||||||
28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 533.91 | 74.93 | 80.31 | 15.0% | 0.00 | 2.97 | 59.5% | 83.2% | 312.1% | 9.3% | ||||||||
29 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 334.69 | -37.86 | -37.87 | -11.3% | 0.00 | -1.19 | 62.9% | 92.3% | 73.5% | 202.1% | ||||||||
29 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 205.48 | -22.40 | -21.82 | -10.6% | 0.00 | -0.97 | 1.5% | 20.8% | 470.9% | 263.8% | ||||||||
27 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 202.44 | -6.76 | -3.82 | -1.9% | 0.00 | -0.18 | 30.5% | 23.6% | 105.2% | 109.3% | ||||||||
25 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 291.36 | 76.06 | 73.49 | 25.2% | 0.00 | 3.44 | 67.4% | 18.4% | 98.2% | 2.2% | ||||||||
26 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 174.08 | 34.47 | 37.08 | 21.3% | 0.00 | 1.95 | 32.9% | 41.4% | 178.3% | 15.8% | ||||||||
27 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 259.37 | 12.30 | 13.32 | 5.1% | 0.00 | 0.62 | 58.3% | 44.9% | 67.7% | 47.3% | ||||||||
29 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 163.83 | 37.88 | 41.23 | 25.2% | 0.00 | 1.93 | 54.1% | 28.6% | 45.1% | 302.6% | ||||||||
27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 357.15 | 73.79 | 75.18 | 21.1% | 0.00 | 3.52 | 20.3% | 32.9% | 70.7% | 79.1% |
EPS | 18.3 sen |
Trailing PE (Sector Median: 13.5) | 11.7 |
PEG | 11.7 |
Altman Z | 0.6 |
Beaver | -0.014 |
Current Ratio | 1.93 |
Debt-Equity (DE) Ratio | 0.65 |
FCF Yield | -68.74 % |
Revenue QoQ | -15.19 % |
Revenue YoY | 50.87% |
Profit QoQ | -42.89 % |
Profit YoY | -95.13 % |
Profit Margin (Sector Median: 1.7) | 7.12 % |
ROE (ROIC: 1.18) | 1.65 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 13.5) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 1.7) | |
ROE (ROIC: 2.65) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 11.4 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 20.43 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 0.0 |
Expected Revenue (M) | 0.0 |
Expected Growth (%) | 0.0 |
No transaction in the last 2 months.
Market Cap: 685 M.
Number of Shares: 319 M.
Adjusted Float: 45.6%.
Stock highly correlated with
EVD (79%)
RGTBHD (77%)
GENETEC (75%)
HLCAP (75%)
Sectors: Trading & Services, Consumer Products & Services, Travel, Leisure & Hospitality, Post MCO
Code: 3905
Website: http://www.mulpha.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 21-Mar-2022
Shareholder | Value (M) |
---|---|
Nautical Investments Ltd | 167.93 |
Magic Unicorn Ltd | 107.51 |
Sun Hung Kai Investment Services Ltd | 93.87 |
Credit Suisse AG | 25.82 |
Vista Power Sdn Bhd | 19.4 |
Lee Ming Tee | 19.0 |
Paramjit Singh Gill | 15.79 |
Klang Enterprise Sdn Bhd | 14.38 |
Credit Suisse | 12.24 |
UOB Kay Hian Pte Ltd | 9.03 |
Bank Julius Baer & Co Ltd | 7.49 |
Neoh Choo Ee & Co Sdn Bhd | 5.62 |
First Positive Sdn Bhd | 5.35 |
Oh Aik Teong Michael | 4.62 |
Yap Thai Choy | 4.28 |
Hong Kong and Shanghai Banking Corporation Ltd | 2.81 |
Tan Chang Joon | 2.34 |
Ong Ngoh Ing @ Ong Chong Oon | 1.94 |
Cheong Chen Yue | 1.81 |
Dimensional Emerging Markets Value Fund | 1.81 |
Loh Kuan Fong | 1.74 |
Lee Sui Hee | 1.74 |
Chin Kian Fong | 1.74 |
OCBC Securities Pte Ltd | 1.61 |
Wilfred Koh Seng Han | 1.54 |
Loh Kim Kah | 1.54 |