Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
M

Mulpha International Bhd
KLSE:MULPHA

Watchlist Manager
Mulpha International Bhd
KLSE:MULPHA
Watchlist
Price: 2.94 MYR Market Closed
Market Cap: 909.6m MYR
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+14%
5Y
+31%
10Y
-2%
Operating Income
+
3Y
+763%
5Y
+205%
10Y
+125%
Net Income
+
3Y
+767%
5Y
+226%
10Y
+118%

Earnings Waterfall
Mulpha International Bhd

Income Statement
Mulpha International Bhd

Rotate your device to view
Income Statement
Currency: MYR
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
27
30
35
38
44
43
38
35
29
27
34
54
75
93
99
93
84
74
69
68
69
70
71
69
66
69
74
79
83
79
72
71
82
90
95
99
87
91
91
88
94
92
82
77
66
60
66
65
69
71
77
87
92
101
107
110
113
113
113
108
103
100
97
100
100
0
0
0
91
0
0
0
96
0
0
0
69
0
0
0
65
0
0
0
67
0
0
0
127
0
0
0
138
0
0
0
Revenue
993
N/A
1 034
+4%
1 024
-1%
1 120
+9%
1 090
-3%
1 078
-1%
1 069
-1%
966
-10%
966
+0%
970
+0%
1 058
+9%
1 259
+19%
1 324
+5%
1 486
+12%
1 571
+6%
1 371
-13%
1 233
-10%
1 086
-12%
952
-12%
910
-4%
847
-7%
867
+2%
883
+2%
983
+11%
989
+1%
1 045
+6%
983
-6%
882
-10%
1 008
+14%
741
-26%
721
-3%
673
-7%
672
0%
677
+1%
707
+4%
752
+6%
795
+6%
796
+0%
749
-6%
726
-3%
637
-12%
623
-2%
607
-3%
574
-5%
540
-6%
533
-1%
614
+15%
667
+9%
784
+17%
780
0%
754
-3%
872
+16%
959
+10%
997
+4%
1 077
+8%
955
-11%
889
-7%
927
+4%
873
-6%
1 034
+18%
1 277
+23%
1 383
+8%
1 381
0%
1 317
-5%
1 170
-11%
1 043
-11%
1 000
-4%
898
-10%
785
-13%
750
-4%
763
+2%
805
+6%
850
+6%
865
+2%
782
-10%
711
-9%
617
-13%
680
+10%
850
+25%
852
+0%
787
-8%
758
-4%
748
-1%
820
+10%
971
+18%
970
0%
926
-4%
1 131
+22%
1 201
+6%
1 253
+4%
1 304
+4%
1 132
-13%
1 033
-9%
999
-3%
942
-6%
933
-1%
Gross Profit
Cost of Revenue
(640)
0
0
0
(636)
0
0
0
(469)
0
0
0
(621)
0
0
0
(571)
0
0
0
(278)
0
0
0
(332)
0
0
0
(341)
0
0
0
(165)
0
0
0
(238)
0
0
0
(53)
0
0
0
(90)
0
0
0
(99)
0
0
0
(134)
0
0
0
(104)
0
0
0
(133)
0
0
0
(103)
0
0
0
(87)
0
0
0
(92)
0
0
0
(46)
0
0
0
(61)
0
0
0
(114)
0
0
0
(154)
0
0
0
(166)
0
0
0
Gross Profit
353
N/A
0
N/A
0
N/A
0
N/A
454
N/A
0
N/A
0
N/A
0
N/A
497
N/A
0
N/A
0
N/A
0
N/A
703
N/A
0
N/A
0
N/A
0
N/A
662
N/A
0
N/A
0
N/A
0
N/A
568
N/A
0
N/A
0
N/A
0
N/A
657
N/A
0
N/A
0
N/A
0
N/A
667
N/A
0
N/A
0
N/A
0
N/A
507
N/A
0
N/A
0
N/A
0
N/A
556
N/A
0
N/A
0
N/A
0
N/A
585
N/A
0
N/A
0
N/A
0
N/A
450
N/A
0
N/A
0
N/A
0
N/A
684
N/A
0
N/A
0
N/A
0
N/A
825
N/A
0
N/A
0
N/A
0
N/A
785
N/A
0
N/A
0
N/A
0
N/A
1 144
N/A
0
N/A
0
N/A
0
N/A
1 067
N/A
0
N/A
0
N/A
0
N/A
698
N/A
0
N/A
0
N/A
0
N/A
758
N/A
0
N/A
0
N/A
0
N/A
572
N/A
0
N/A
0
N/A
0
N/A
726
N/A
0
N/A
0
N/A
0
N/A
856
N/A
0
N/A
0
N/A
0
N/A
1 047
N/A
0
N/A
0
N/A
0
N/A
867
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(215)
(894)
(890)
(986)
(362)
(994)
(983)
(832)
(336)
(819)
(888)
(1 116)
(544)
(1 288)
(1 388)
(1 212)
(234)
(821)
(684)
(651)
(471)
(753)
(761)
(818)
(564)
(909)
(836)
(784)
(795)
(847)
(840)
(794)
(473)
(574)
(642)
(668)
(579)
(533)
(471)
(465)
(732)
(688)
(674)
(626)
(645)
(707)
(740)
(791)
(669)
(683)
(704)
(762)
(765)
(751)
(802)
(713)
(722)
(798)
(773)
(996)
(1 197)
(1 362)
(1 323)
(1 172)
(930)
(707)
(690)
(634)
(541)
(471)
(501)
(852)
(1 025)
(954)
(882)
(533)
(625)
(632)
(728)
(301)
(771)
(288)
(283)
(757)
(759)
(858)
(862)
(946)
(992)
(1 006)
(987)
(960)
(671)
(802)
(444)
(387)
Selling, General & Administrative
(80)
0
0
0
(108)
0
0
0
(134)
0
0
0
(271)
0
0
0
(261)
0
0
0
(242)
0
0
0
(259)
0
0
0
(266)
0
0
0
(204)
0
0
0
(241)
0
0
0
(227)
0
0
0
(225)
0
0
0
(209)
0
0
0
(213)
0
0
0
(272)
0
0
0
(282)
0
0
0
(291)
0
0
0
(252)
0
0
0
(280)
0
0
0
(206)
0
0
0
(264)
0
0
0
(307)
0
0
0
(351)
0
0
0
(369)
0
0
0
Depreciation & Amortization
(55)
0
0
0
(56)
0
0
0
(50)
0
0
0
(68)
0
0
0
(67)
0
0
0
(57)
0
0
0
(60)
0
0
0
(61)
0
0
0
(59)
0
0
0
(69)
0
0
0
(59)
0
0
0
(64)
0
0
0
(61)
0
0
0
(54)
0
0
0
(55)
0
0
0
(60)
0
0
0
(73)
0
0
0
(39)
0
0
0
(51)
0
0
0
(56)
0
0
0
(60)
0
0
0
(68)
0
0
0
(86)
0
0
0
(93)
0
0
0
Other Operating Expenses
(80)
(894)
(890)
(986)
(198)
(994)
(983)
(832)
(151)
(819)
(888)
(1 116)
(206)
(1 288)
(1 388)
(1 212)
94
(821)
(684)
(651)
(172)
(753)
(761)
(818)
(244)
(909)
(836)
(784)
(468)
(847)
(840)
(794)
(210)
(574)
(642)
(668)
(269)
(533)
(471)
(465)
(447)
(688)
(674)
(626)
(356)
(707)
(740)
(791)
(399)
(685)
(705)
(764)
(498)
(751)
(802)
(713)
(395)
(798)
(773)
(996)
(854)
(1 362)
(1 323)
(1 172)
(566)
(707)
(690)
(634)
(250)
(471)
(501)
(852)
(694)
(954)
(882)
(533)
(363)
(632)
(728)
(301)
(446)
(288)
(283)
(757)
(384)
(858)
(862)
(946)
(555)
(1 006)
(987)
(960)
(209)
(802)
(444)
(387)
Operating Income
138
N/A
140
+2%
134
-5%
135
+1%
92
-32%
84
-9%
86
+2%
134
+55%
162
+21%
151
-6%
170
+13%
143
-16%
159
+11%
198
+25%
183
-8%
159
-13%
429
+170%
265
-38%
268
+1%
259
-3%
97
-62%
114
+17%
122
+8%
165
+35%
93
-44%
136
+46%
147
+8%
98
-34%
(128)
N/A
(106)
+17%
(119)
-12%
(121)
-1%
34
N/A
103
+202%
65
-37%
84
+29%
(22)
N/A
263
N/A
277
+5%
261
-6%
(148)
N/A
(64)
+56%
(67)
-4%
(52)
+21%
(195)
-271%
(174)
+11%
(126)
+28%
(123)
+2%
15
N/A
96
+526%
50
-48%
110
+118%
60
-45%
246
+311%
275
+12%
242
-12%
62
-74%
129
+107%
100
-23%
38
-62%
(53)
N/A
21
N/A
58
+171%
144
+151%
137
-5%
336
+145%
310
-8%
264
-15%
157
-40%
279
+78%
262
-6%
(46)
N/A
(267)
-476%
(89)
+67%
(100)
-13%
179
N/A
(53)
N/A
48
N/A
123
+155%
551
+349%
(45)
N/A
471
N/A
465
-1%
63
-86%
98
+54%
112
+15%
65
-42%
185
+185%
55
-70%
248
+349%
317
+28%
171
-46%
196
+15%
196
+0%
498
+154%
545
+9%
Pre-Tax Income
Interest Income Expense
(27)
(29)
(34)
(36)
(41)
(39)
(34)
(31)
(24)
(21)
(27)
(45)
(64)
(81)
(87)
(80)
(72)
(59)
(54)
(51)
(41)
(32)
(32)
(24)
33
(32)
(24)
(52)
(2)
(58)
(159)
(125)
(79)
(85)
10
15
106
24
19
26
26
4
(306)
(315)
(314)
(345)
(149)
(146)
(62)
(147)
(24)
(40)
(7)
(78)
(90)
(83)
36
(13)
(19)
(29)
7
1
77
93
315
145
191
173
146
83
(184)
(178)
(124)
(235)
(95)
(100)
(58)
(78)
(68)
(50)
39
(41)
(33)
(46)
5
(71)
(92)
(115)
43
(137)
(138)
(140)
(131)
(127)
(123)
(112)
Non-Reccuring Items
(8)
(7)
13
16
(12)
(20)
(43)
(44)
(31)
(15)
(10)
(10)
0
151
148
149
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
9
0
0
0
299
0
0
0
7
0
0
0
3
0
0
0
60
0
0
0
62
0
0
0
54
0
0
0
0
0
0
0
6
0
0
0
176
0
0
0
32
0
0
0
428
0
0
0
0
0
0
0
(1)
0
0
0
(2)
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
103
N/A
104
+0%
113
+9%
115
+2%
39
-66%
26
-33%
9
-67%
58
+579%
106
+81%
115
+8%
134
+17%
89
-34%
95
+7%
268
+182%
244
-9%
227
-7%
357
+57%
206
-42%
214
+4%
208
-3%
56
-73%
82
+46%
91
+11%
142
+56%
127
-10%
104
-18%
123
+18%
45
-63%
(130)
N/A
(164)
-26%
(278)
-69%
(246)
+11%
(45)
+82%
18
N/A
75
+315%
99
+31%
93
-6%
287
+209%
296
+3%
287
-3%
177
-38%
(61)
N/A
(373)
-516%
(368)
+1%
(502)
-37%
(519)
-3%
(275)
+47%
(270)
+2%
(44)
+84%
(51)
-17%
27
N/A
70
+160%
112
+62%
168
+50%
185
+10%
159
-14%
161
+1%
116
-28%
81
-30%
9
-89%
8
-12%
22
+178%
135
+512%
237
+76%
452
+91%
481
+6%
501
+4%
437
-13%
309
-29%
362
+17%
78
-78%
(225)
N/A
(215)
+4%
(323)
-50%
(195)
+40%
79
N/A
(79)
N/A
(31)
+61%
55
N/A
501
+815%
423
-16%
430
+2%
432
+0%
18
-96%
102
+479%
41
-60%
(27)
N/A
69
N/A
98
+41%
110
+13%
179
+62%
32
-82%
63
+99%
69
+10%
375
+444%
433
+15%
Net Income
Tax Provision
(35)
(35)
(36)
(41)
(37)
(35)
(22)
(37)
(38)
(38)
(51)
(38)
(13)
(47)
(44)
(37)
(13)
(34)
(27)
(23)
3
(4)
(1)
(7)
(8)
(2)
(6)
1
19
30
27
33
19
19
25
16
21
(47)
(41)
(53)
(3)
55
49
83
(12)
3
(2)
(34)
16
1
3
(1)
(17)
(12)
(11)
3
3
4
4
1
9
(3)
2
(16)
(83)
(79)
(79)
(69)
(73)
(90)
(86)
(76)
4
33
34
34
22
10
(8)
(10)
11
6
10
25
(16)
(3)
10
(9)
16
16
12
26
12
9
(71)
(68)
Income from Continuing Operations
68
69
77
74
2
(9)
(13)
22
68
77
83
51
82
221
200
190
344
172
187
185
58
78
90
135
120
102
117
46
(111)
(134)
(251)
(214)
(25)
37
100
114
114
240
256
234
174
(5)
(324)
(284)
(514)
(516)
(277)
(304)
(28)
(50)
30
68
96
156
174
161
163
120
85
10
17
19
136
221
369
403
422
368
236
273
(8)
(300)
(211)
(291)
(161)
113
(57)
(21)
47
491
433
437
442
43
87
38
(17)
61
114
126
191
58
75
78
304
365
Income to Minority Interest
(4)
(5)
(10)
(10)
(9)
(10)
(8)
(10)
9
9
10
11
(7)
(8)
(8)
(9)
(7)
(5)
(4)
(3)
(4)
(2)
(3)
(2)
1
1
(0)
(1)
(10)
(14)
(20)
(22)
(20)
(19)
(9)
(2)
(1)
1
2
1
3
3
(18)
(17)
(1)
(2)
18
13
(5)
(4)
(3)
(6)
(0)
1
(0)
6
2
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(4)
(4)
(4)
(7)
(4)
(4)
(4)
(2)
(2)
Net Income (Common)
64
N/A
64
0%
67
+5%
65
-4%
(7)
N/A
(18)
-151%
(21)
-13%
12
N/A
77
+538%
86
+11%
93
+8%
63
-33%
75
+21%
213
+182%
192
-10%
181
-6%
337
+86%
167
-50%
183
+10%
181
-1%
55
-70%
76
+38%
87
+15%
133
+53%
120
-10%
103
-14%
125
+21%
60
-52%
(122)
N/A
(138)
-14%
(257)
-86%
(208)
+19%
(10)
+95%
51
N/A
111
+120%
112
+1%
113
+1%
243
+115%
260
+7%
241
-8%
179
-26%
65
-64%
(276)
N/A
(258)
+6%
(475)
-84%
(539)
-13%
(280)
+48%
(290)
-4%
(32)
+89%
(54)
-66%
56
N/A
91
+64%
124
+36%
186
+50%
174
-6%
167
-4%
165
-1%
120
-27%
85
-29%
10
-88%
17
+68%
19
+15%
136
+603%
221
+62%
369
+67%
403
+9%
422
+5%
368
-13%
236
-36%
273
+16%
(8)
N/A
(301)
-3 753%
(212)
+29%
(292)
-38%
(162)
+44%
112
N/A
(58)
N/A
(22)
+62%
46
N/A
491
+969%
433
-12%
436
+1%
441
+1%
42
-90%
85
+103%
37
-57%
(18)
N/A
57
N/A
110
+93%
122
+11%
184
+51%
54
-71%
71
+31%
74
+4%
302
+307%
363
+20%
EPS (Diluted)
0.42
N/A
0.42
N/A
0.45
+7%
0.43
-4%
-0.05
N/A
-0.12
-140%
-0.14
-17%
0.09
N/A
0.54
+500%
0.61
+13%
0.68
+11%
0.45
-34%
0.55
+22%
1.56
+184%
1.41
-10%
1.29
-9%
2.49
+93%
1.3
-48%
1.42
+9%
1.4
-1%
0.42
-70%
0.59
+40%
0.6
+2%
0.98
+63%
0.9
-8%
0.79
-12%
0.95
+20%
0.46
-52%
-0.94
N/A
-1.08
-15%
-2
-85%
-1.62
+19%
-0.07
+96%
0.39
N/A
0.61
+56%
0.55
-10%
0.54
-2%
1.14
+111%
0.99
-13%
1.02
+3%
0.76
-25%
0.28
-63%
-1.2
N/A
-1.13
+6%
-2.08
-84%
-2.46
-18%
-1.28
+48%
-1.27
+1%
-0.15
+88%
-0.25
-67%
0.25
N/A
0.42
+68%
0.58
+38%
0.87
+50%
0.81
-7%
0.77
-5%
0.77
N/A
0.55
-29%
0.39
-29%
0.03
-92%
0.06
+100%
0.06
N/A
0.42
+600%
0.69
+64%
1
+45%
1.26
+26%
1.31
+4%
1.15
-12%
0.74
-36%
0.86
+16%
-0.02
N/A
-0.94
-4 600%
-0.66
+30%
-0.91
-38%
-0.51
+44%
0.35
N/A
-0.18
N/A
-0.07
+61%
0.15
N/A
1.55
+933%
1.37
-12%
1.4
+2%
1.41
+1%
0.14
-90%
0.27
+93%
0.13
-52%
-0.05
N/A
0.19
N/A
0.35
+84%
0.4
+14%
0.6
+50%
0.17
-72%
0.23
+35%
0.24
+4%
0.98
+308%
1.18
+20%

See Also

Summary
MULPHA intrinsic value, competitors valuation, and company profile.
DCF Valuation
MULPHA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MULPHA stock valuation using valuation multiples.
Wall Street Estimates
MULPHA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MULPHA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 316,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.