[MUDA] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -14.13%
YoY- -39.28%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,162,016 1,124,852 1,036,578 1,032,794 1,029,872 1,051,572 996,906 10.74%
PBT 65,276 41,142 29,838 27,646 30,712 34,699 32,810 58.11%
Tax -20,164 -12,911 -7,618 -9,226 -7,416 -10,145 -8,304 80.56%
NP 45,112 28,231 22,220 18,420 23,296 24,554 24,506 50.14%
-
NP to SH 44,308 26,255 21,861 17,884 20,828 21,759 23,509 52.52%
-
Tax Rate 30.89% 31.38% 25.53% 33.37% 24.15% 29.24% 25.31% -
Total Cost 1,116,904 1,096,621 1,014,358 1,014,374 1,006,576 1,027,018 972,400 9.66%
-
Net Worth 848,041 841,940 835,839 826,688 820,587 814,486 808,385 3.24%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 91 - - - 91 - -
Div Payout % - 0.35% - - - 0.42% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 848,041 841,940 835,839 826,688 820,587 814,486 808,385 3.24%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.88% 2.51% 2.14% 1.78% 2.26% 2.33% 2.46% -
ROE 5.22% 3.12% 2.62% 2.16% 2.54% 2.67% 2.91% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 380.93 368.74 339.81 338.56 337.61 344.72 326.80 10.74%
EPS 14.52 8.61 7.16 5.86 6.84 7.13 7.71 52.44%
DPS 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
NAPS 2.78 2.76 2.74 2.71 2.69 2.67 2.65 3.24%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 380.93 368.75 339.81 338.57 337.61 344.73 326.81 10.74%
EPS 14.53 8.61 7.17 5.86 6.83 7.13 7.71 52.51%
DPS 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
NAPS 2.7801 2.7601 2.7401 2.7101 2.6901 2.6701 2.6501 3.24%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.05 2.15 1.16 1.22 1.88 1.30 2.21 -
P/RPS 0.54 0.58 0.34 0.36 0.56 0.38 0.68 -14.23%
P/EPS 14.11 24.98 16.19 20.81 27.53 18.23 28.68 -37.65%
EY 7.09 4.00 6.18 4.81 3.63 5.49 3.49 60.33%
DY 0.00 0.01 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.74 0.78 0.42 0.45 0.70 0.49 0.83 -7.35%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 13/11/15 25/08/15 28/05/15 26/02/15 20/11/14 -
Price 1.97 2.45 1.62 1.04 1.42 1.60 1.56 -
P/RPS 0.52 0.66 0.48 0.31 0.42 0.46 0.48 5.47%
P/EPS 13.56 28.47 22.61 17.74 20.80 22.43 20.24 -23.41%
EY 7.37 3.51 4.42 5.64 4.81 4.46 4.94 30.53%
DY 0.00 0.01 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.71 0.89 0.59 0.38 0.53 0.60 0.59 13.12%

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