[MUDA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -31.77%
YoY- 2449.89%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,450,814 1,486,392 1,448,451 1,328,672 1,285,250 1,266,896 1,217,754 12.41%
PBT 77,032 90,224 65,375 39,828 51,702 83,704 31,486 81.86%
Tax -23,176 -26,920 -5,465 -10,468 -7,714 -9,596 -10,652 68.14%
NP 53,856 63,304 59,910 29,360 43,988 74,108 20,834 88.68%
-
NP to SH 54,382 62,824 58,766 30,394 44,546 72,588 18,807 103.36%
-
Tax Rate 30.09% 29.84% 8.36% 26.28% 14.92% 11.46% 33.83% -
Total Cost 1,396,958 1,423,088 1,388,541 1,299,312 1,241,262 1,192,788 1,196,920 10.88%
-
Net Worth 985,314 973,112 963,961 930,405 875,496 872,445 844,991 10.81%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 10,676 - - - 91 -
Div Payout % - - 18.17% - - - 0.49% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 985,314 973,112 963,961 930,405 875,496 872,445 844,991 10.81%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.71% 4.26% 4.14% 2.21% 3.42% 5.85% 1.71% -
ROE 5.52% 6.46% 6.10% 3.27% 5.09% 8.32% 2.23% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 475.60 487.26 474.82 435.56 421.32 415.31 399.20 12.41%
EPS 17.82 20.60 19.26 9.96 14.60 23.80 6.17 103.20%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.03 -
NAPS 3.23 3.19 3.16 3.05 2.87 2.86 2.77 10.81%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 475.61 487.27 474.83 435.57 421.33 415.32 399.21 12.41%
EPS 17.83 20.60 19.26 9.96 14.60 23.80 6.17 103.27%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.03 -
NAPS 3.2301 3.1901 3.1601 3.0501 2.8701 2.8601 2.7701 10.81%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.70 1.88 1.33 1.38 1.52 1.68 1.45 -
P/RPS 0.36 0.39 0.28 0.32 0.36 0.40 0.36 0.00%
P/EPS 9.54 9.13 6.90 13.85 10.41 7.06 23.52 -45.29%
EY 10.49 10.95 14.48 7.22 9.61 14.16 4.25 82.94%
DY 0.00 0.00 2.63 0.00 0.00 0.00 0.02 -
P/NAPS 0.53 0.59 0.42 0.45 0.53 0.59 0.52 1.28%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 28/05/18 26/02/18 24/11/17 25/08/17 15/05/17 23/02/17 -
Price 1.96 2.82 1.30 1.40 1.53 1.74 1.51 -
P/RPS 0.41 0.58 0.27 0.32 0.36 0.42 0.38 5.21%
P/EPS 10.99 13.69 6.75 14.05 10.48 7.31 24.49 -41.47%
EY 9.10 7.30 14.82 7.12 9.54 13.68 4.08 70.95%
DY 0.00 0.00 2.69 0.00 0.00 0.00 0.02 -
P/NAPS 0.61 0.88 0.41 0.46 0.53 0.61 0.55 7.16%

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