[MUDA] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -13.44%
YoY- 22.08%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,512,920 1,544,260 1,475,512 1,450,814 1,486,392 1,448,451 1,328,672 9.05%
PBT 84,820 100,872 94,404 77,032 90,224 65,375 39,828 65.60%
Tax -21,552 -21,221 -25,417 -23,176 -26,920 -5,465 -10,468 61.91%
NP 63,268 79,651 68,986 53,856 63,304 59,910 29,360 66.91%
-
NP to SH 61,540 77,534 69,704 54,382 62,824 58,766 30,394 60.11%
-
Tax Rate 25.41% 21.04% 26.92% 30.09% 29.84% 8.36% 26.28% -
Total Cost 1,449,652 1,464,609 1,406,525 1,396,958 1,423,088 1,388,541 1,299,312 7.57%
-
Net Worth 1,049,375 1,021,920 1,003,617 985,314 973,112 963,961 930,405 8.36%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 13,727 - - - 10,676 - -
Div Payout % - 17.70% - - - 18.17% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,049,375 1,021,920 1,003,617 985,314 973,112 963,961 930,405 8.36%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.18% 5.16% 4.68% 3.71% 4.26% 4.14% 2.21% -
ROE 5.86% 7.59% 6.95% 5.52% 6.46% 6.10% 3.27% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 495.96 506.23 483.69 475.60 487.26 474.82 435.56 9.05%
EPS 20.16 25.42 22.85 17.82 20.60 19.26 9.96 60.08%
DPS 0.00 4.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 3.44 3.35 3.29 3.23 3.19 3.16 3.05 8.36%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 495.97 506.24 483.71 475.61 487.27 474.83 435.57 9.05%
EPS 20.17 25.42 22.85 17.83 20.60 19.26 9.96 60.13%
DPS 0.00 4.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 3.4401 3.3501 3.2901 3.2301 3.1901 3.1601 3.0501 8.36%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.87 1.79 1.89 1.70 1.88 1.33 1.38 -
P/RPS 0.38 0.35 0.39 0.36 0.39 0.28 0.32 12.15%
P/EPS 9.27 7.04 8.27 9.54 9.13 6.90 13.85 -23.50%
EY 10.79 14.20 12.09 10.49 10.95 14.48 7.22 30.74%
DY 0.00 2.51 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.54 0.53 0.57 0.53 0.59 0.42 0.45 12.93%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 22/11/18 21/08/18 28/05/18 26/02/18 24/11/17 -
Price 1.78 2.05 1.88 1.96 2.82 1.30 1.40 -
P/RPS 0.36 0.40 0.39 0.41 0.58 0.27 0.32 8.17%
P/EPS 8.82 8.07 8.23 10.99 13.69 6.75 14.05 -26.70%
EY 11.33 12.40 12.15 9.10 7.30 14.82 7.12 36.33%
DY 0.00 2.20 0.00 0.00 0.00 2.69 0.00 -
P/NAPS 0.52 0.61 0.57 0.61 0.88 0.41 0.46 8.52%

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