[MUDA] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 22.24%
YoY- -7.01%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,150,580 1,162,016 1,124,852 1,036,578 1,032,794 1,029,872 1,051,572 6.18%
PBT 44,860 65,276 41,142 29,838 27,646 30,712 34,699 18.69%
Tax -11,794 -20,164 -12,911 -7,618 -9,226 -7,416 -10,145 10.57%
NP 33,066 45,112 28,231 22,220 18,420 23,296 24,554 21.96%
-
NP to SH 33,302 44,308 26,255 21,861 17,884 20,828 21,759 32.84%
-
Tax Rate 26.29% 30.89% 31.38% 25.53% 33.37% 24.15% 29.24% -
Total Cost 1,117,514 1,116,904 1,096,621 1,014,358 1,014,374 1,006,576 1,027,018 5.79%
-
Net Worth 854,142 848,041 841,940 835,839 826,688 820,587 814,486 3.22%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 91 - - - 91 -
Div Payout % - - 0.35% - - - 0.42% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 854,142 848,041 841,940 835,839 826,688 820,587 814,486 3.22%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.87% 3.88% 2.51% 2.14% 1.78% 2.26% 2.33% -
ROE 3.90% 5.22% 3.12% 2.62% 2.16% 2.54% 2.67% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 377.18 380.93 368.74 339.81 338.56 337.61 344.72 6.18%
EPS 10.92 14.52 8.61 7.16 5.86 6.84 7.13 32.90%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
NAPS 2.80 2.78 2.76 2.74 2.71 2.69 2.67 3.22%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 377.19 380.93 368.75 339.81 338.57 337.61 344.73 6.18%
EPS 10.92 14.53 8.61 7.17 5.86 6.83 7.13 32.90%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
NAPS 2.8001 2.7801 2.7601 2.7401 2.7101 2.6901 2.6701 3.22%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.18 2.05 2.15 1.16 1.22 1.88 1.30 -
P/RPS 0.58 0.54 0.58 0.34 0.36 0.56 0.38 32.59%
P/EPS 19.97 14.11 24.98 16.19 20.81 27.53 18.23 6.27%
EY 5.01 7.09 4.00 6.18 4.81 3.63 5.49 -5.92%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.02 -
P/NAPS 0.78 0.74 0.78 0.42 0.45 0.70 0.49 36.37%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 13/11/15 25/08/15 28/05/15 26/02/15 -
Price 1.90 1.97 2.45 1.62 1.04 1.42 1.60 -
P/RPS 0.50 0.52 0.66 0.48 0.31 0.42 0.46 5.72%
P/EPS 17.40 13.56 28.47 22.61 17.74 20.80 22.43 -15.58%
EY 5.75 7.37 3.51 4.42 5.64 4.81 4.46 18.47%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.02 -
P/NAPS 0.68 0.71 0.89 0.59 0.38 0.53 0.60 8.71%

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