[MUDA] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 27.49%
YoY- 128.84%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,574,650 1,629,558 1,660,056 1,425,797 1,287,850 1,224,150 1,357,936 10.36%
PBT 111,794 158,950 193,648 120,027 95,178 81,876 96,740 10.11%
Tax -26,092 -36,006 -45,732 -22,629 -21,782 -22,466 -23,768 6.41%
NP 85,702 122,944 147,916 97,398 73,396 59,410 72,972 11.30%
-
NP to SH 81,804 119,534 141,684 90,020 70,610 55,962 69,948 10.99%
-
Tax Rate 23.34% 22.65% 23.62% 18.85% 22.89% 27.44% 24.57% -
Total Cost 1,488,948 1,506,614 1,512,140 1,328,399 1,214,454 1,164,740 1,284,964 10.31%
-
Net Worth 1,296,466 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 13.37%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 46,977 15,252 - - - -
Div Payout % - - 33.16% 16.94% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,296,466 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 13.37%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.44% 7.54% 8.91% 6.83% 5.70% 4.85% 5.37% -
ROE 6.31% 9.97% 12.06% 7.91% 6.43% 5.15% 6.51% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 516.19 534.19 544.19 467.40 422.18 401.29 445.15 10.36%
EPS 26.81 39.18 46.44 29.51 23.15 18.34 22.92 11.00%
DPS 0.00 0.00 15.40 5.00 0.00 0.00 0.00 -
NAPS 4.25 3.93 3.85 3.73 3.60 3.56 3.52 13.37%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 516.21 534.21 544.20 467.41 422.19 401.30 445.16 10.36%
EPS 26.82 39.19 46.45 29.51 23.15 18.35 22.93 11.00%
DPS 0.00 0.00 15.40 5.00 0.00 0.00 0.00 -
NAPS 4.2501 3.9301 3.8501 3.7301 3.6001 3.5601 3.5201 13.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.77 2.60 2.60 2.78 1.57 1.50 1.07 -
P/RPS 0.54 0.49 0.48 0.59 0.37 0.37 0.24 71.62%
P/EPS 10.33 6.64 5.60 9.42 6.78 8.18 4.67 69.68%
EY 9.68 15.07 17.86 10.62 14.74 12.23 21.43 -41.10%
DY 0.00 0.00 5.92 1.80 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.68 0.75 0.44 0.42 0.30 67.36%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 17/08/21 25/05/21 25/02/21 26/11/20 27/08/20 29/06/20 -
Price 2.76 2.77 2.81 3.71 1.90 1.77 1.51 -
P/RPS 0.53 0.52 0.52 0.79 0.45 0.44 0.34 34.40%
P/EPS 10.29 7.07 6.05 12.57 8.21 9.65 6.59 34.55%
EY 9.72 14.15 16.53 7.95 12.18 10.36 15.19 -25.72%
DY 0.00 0.00 5.48 1.35 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.73 0.99 0.53 0.50 0.43 31.68%

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