[MUDA] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -19.99%
YoY- 8.93%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,660,056 1,425,797 1,287,850 1,224,150 1,357,936 1,518,595 1,452,540 9.30%
PBT 193,648 120,027 95,178 81,876 96,740 66,049 63,608 109.91%
Tax -45,732 -22,629 -21,782 -22,466 -23,768 -25,255 -22,180 61.92%
NP 147,916 97,398 73,396 59,410 72,972 40,794 41,428 133.42%
-
NP to SH 141,684 90,020 70,610 55,962 69,948 39,337 42,374 123.44%
-
Tax Rate 23.62% 18.85% 22.89% 27.44% 24.57% 38.24% 34.87% -
Total Cost 1,512,140 1,328,399 1,214,454 1,164,740 1,284,964 1,477,801 1,411,112 4.71%
-
Net Worth 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 1,052,425 7.58%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 46,977 15,252 - - - 12,202 - -
Div Payout % 33.16% 16.94% - - - 31.02% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 1,052,425 7.58%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.91% 6.83% 5.70% 4.85% 5.37% 2.69% 2.85% -
ROE 12.06% 7.91% 6.43% 5.15% 6.51% 3.72% 4.03% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 544.19 467.40 422.18 401.29 445.15 497.82 476.16 9.30%
EPS 46.44 29.51 23.15 18.34 22.92 12.90 13.89 123.42%
DPS 15.40 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 3.85 3.73 3.60 3.56 3.52 3.47 3.45 7.58%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 544.20 467.41 422.19 401.30 445.16 497.83 476.17 9.30%
EPS 46.45 29.51 23.15 18.35 22.93 12.90 13.89 123.46%
DPS 15.40 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 3.8501 3.7301 3.6001 3.5601 3.5201 3.4701 3.4501 7.57%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.60 2.78 1.57 1.50 1.07 1.41 1.56 -
P/RPS 0.48 0.59 0.37 0.37 0.24 0.28 0.33 28.34%
P/EPS 5.60 9.42 6.78 8.18 4.67 10.93 11.23 -37.08%
EY 17.86 10.62 14.74 12.23 21.43 9.15 8.90 59.02%
DY 5.92 1.80 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 0.68 0.75 0.44 0.42 0.30 0.41 0.45 31.65%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 25/02/21 26/11/20 27/08/20 29/06/20 27/02/20 28/11/19 -
Price 2.81 3.71 1.90 1.77 1.51 1.48 1.62 -
P/RPS 0.52 0.79 0.45 0.44 0.34 0.30 0.34 32.71%
P/EPS 6.05 12.57 8.21 9.65 6.59 11.48 11.66 -35.40%
EY 16.53 7.95 12.18 10.36 15.19 8.71 8.57 54.88%
DY 5.48 1.35 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.73 0.99 0.53 0.50 0.43 0.43 0.47 34.08%

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