T-O (am): 2.47 (08:59:00)
Last updated: 17:00
Customize
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) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
27 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 245.38 | -47.06 | -34.62 | -14.1% | 0.00 | -11.12 | 4.8% | 41.2% | 179.8% | 136.2% | ||||||||
28 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 257.88 | 40.90 | 43.40 | 16.8% | 0.00 | 13.95 | 4.9% | 24.2% | 699.8% | 327.6% | ||||||||
29 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 245.80 | -11.02 | -7.24 | -2.9% | 0.00 | -2.33 | 35.7% | 27.1% | 113.8% | 63.0% | ||||||||
28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 382.50 | 48.82 | 52.56 | 13.7% | 0.00 | 16.89 | 8.4% | 22.5% | 45.0% | 122327.9% | ||||||||
27 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 417.42 | 100.05 | 95.64 | 22.9% | 0.00 | 30.73 | 101.0% | 96.0% | 601.4% | 368.1% | ||||||||
25 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 207.67 | -27.57 | -19.07 | -9.2% | 0.00 | -6.13 | 7.4% | 17.3% | 2.6% | 153.3% | ||||||||
29 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 193.41 | -23.71 | -19.58 | -10.1% | 0.00 | -6.29 | 38.0% | 0.6% | 45425.6% | 168.2% | ||||||||
24 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 312.14 | 20.43 | -0.04 | -0.0% | 0.00 | -0.01 | 46.5% | 94.1% | 100.2% | 99.8% | ||||||||
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 | 16.96 sen |
Trailing PE (Sector Median: 12.9) | 14.7 |
PEG | 14.7 |
Altman Z | 0.7 |
Beaver | -0.017 |
Current Ratio | 1.78 |
Debt-Equity (DE) Ratio | 0.76 |
FCF Yield | -7.83 % |
Revenue QoQ | -4.85 % |
Revenue YoY | -41.22% |
Profit QoQ | -179.77 % |
Profit YoY | -136.2 % |
Profit Margin (Sector Median: 1.0) | 4.78 % |
ROE (ROIC: 2.34) | 3.42 % |
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: 12.9) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 1.0) | |
ROE (ROIC: 2.34) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 10.8 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | -34.62 |
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 |
MR LEE SENG HUANG added 8000000.0 units announced on 02 Nov 2023 at ~RM2.37
Market Cap: 794 M.
Market Cap Class: Middlers
Number of Shares: 319 M.
Adjusted Float: 32.2%.
Stock highly correlated with
SKPRES (78%)
APPASIA (77%)
DKSH (77%)
SIGN (76%)
Mulpha International Berhad is an investment company. Its businesses focus is on real estate and property-related services and financial services with operations and investments in Malaysia, Vietnam, Singapore, the People's Republic of China, Hong Kong and Australia. Through its subsidiaries, the company is engaged in property development and investment, infrastructure and civil construction. Its business is organized into two segments, property and hospitality. The property includes property development and investments. Hospitality includes hotels and service apartments ownership and operation. The company was incorporated in 1974 and is based in Petaling Jaya, Malaysia.
Sectors: Trading & Services, Consumer Products & Services, Travel, Leisure & Hospitality
Code: 3905
Website: http://www.mulpha.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 20-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Magic Unicorn Ltd | 34.32% | 272.61 |
Nautical Investments Ltd | 25.1% | 199.37 |
Everbright Securtities Investment Services (Hk) Ltd | 13.11% | 104.13 |
Lee Seng Huang | 6.45% | 51.23 |
Lee Ming Tee | 2.52% | 20.02 |
Paramjit Singh Gill | 2.36% | 18.75 |
Klang Enterprise Sdn Bhd | 2.15% | 17.08 |
UOB Kay Hian Pte Ltd | 1.05% | 8.34 |
Cheong Chen Yue | 0.47% | 3.73 |
The Hongkong And Shanghai Banking Co Ltd | 0.42% | 3.34 |
Neoh Choo Ee & Company Sdn Bhd | 0.32% | 2.54 |
Ong Ngoh Ing @ Ong Chong Oon | 0.29% | 2.3 |
Chin Kian Fong | 0.26% | 2.07 |
Lee Sui Hee | 0.26% | 2.07 |
Ban Hong Leong & Co Sdn Bhd | 0.26% | 2.07 |
Credit Suisse | 0.23% | 1.83 |
Wilfred Koh Seng Han | 0.23% | 1.83 |
Derrick Kong Ying Kit | 0.22% | 1.75 |
Tan Chang Joon | 0.21% | 1.67 |
Chin Kiam Hsung | 0.2% | 1.59 |
Lim Gaik Bway @ Lim Chiew Ah | 0.16% | 1.27 |
Goh Ah Tee @ Goh Hui Chua | 0.16% | 1.27 |
Wong Sue Yin | 0.16% | 1.27 |
Chin Khee Kong & Sons Sdn Bhd | 0.15% | 1.19 |
Oh Kim Sun | 0.14% | 1.11 |
Ooi Chieng Sim | 0.14% | 1.11 |