[MUDA] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -4.82%
YoY- -13.5%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,762,113 1,804,202 1,861,972 1,740,745 1,574,650 1,629,558 1,660,056 4.05%
PBT 8,709 21,014 70,040 108,134 111,794 158,950 193,648 -87.32%
Tax -1,978 -10,660 -18,764 -23,155 -26,092 -36,006 -45,732 -87.65%
NP 6,730 10,354 51,276 84,979 85,702 122,944 147,916 -87.23%
-
NP to SH 7,556 8,044 49,008 77,865 81,804 119,534 141,684 -85.80%
-
Tax Rate 22.71% 50.73% 26.79% 21.41% 23.34% 22.65% 23.62% -
Total Cost 1,755,382 1,793,848 1,810,696 1,655,766 1,488,948 1,506,614 1,512,140 10.44%
-
Net Worth 1,311,719 1,326,971 1,330,022 1,317,820 1,296,466 1,198,850 1,174,446 7.64%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 15,252 - - 46,977 -
Div Payout % - - - 19.59% - - 33.16% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,311,719 1,326,971 1,330,022 1,317,820 1,296,466 1,198,850 1,174,446 7.64%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.38% 0.57% 2.75% 4.88% 5.44% 7.54% 8.91% -
ROE 0.58% 0.61% 3.68% 5.91% 6.31% 9.97% 12.06% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 577.65 591.44 610.38 570.64 516.19 534.19 544.19 4.05%
EPS 2.48 2.62 16.08 25.54 26.81 39.18 46.44 -85.79%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 15.40 -
NAPS 4.30 4.35 4.36 4.32 4.25 3.93 3.85 7.64%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 577.66 591.46 610.40 570.65 516.21 534.21 544.20 4.05%
EPS 2.48 2.64 16.07 25.53 26.82 39.19 46.45 -85.79%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 15.40 -
NAPS 4.3001 4.3501 4.3601 4.3201 4.2501 3.9301 3.8501 7.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.73 1.89 2.32 2.76 2.77 2.60 2.60 -
P/RPS 0.30 0.32 0.38 0.48 0.54 0.49 0.48 -26.87%
P/EPS 69.84 71.67 14.44 10.81 10.33 6.64 5.60 436.96%
EY 1.43 1.40 6.92 9.25 9.68 15.07 17.86 -81.39%
DY 0.00 0.00 0.00 1.81 0.00 0.00 5.92 -
P/NAPS 0.40 0.43 0.53 0.64 0.65 0.66 0.68 -29.77%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 24/05/22 24/02/22 19/11/21 17/08/21 25/05/21 -
Price 1.80 1.97 2.30 2.66 2.76 2.77 2.81 -
P/RPS 0.31 0.33 0.38 0.47 0.53 0.52 0.52 -29.14%
P/EPS 72.67 74.71 14.32 10.42 10.29 7.07 6.05 423.69%
EY 1.38 1.34 6.99 9.60 9.72 14.15 16.53 -80.86%
DY 0.00 0.00 0.00 1.88 0.00 0.00 5.48 -
P/NAPS 0.42 0.45 0.53 0.62 0.65 0.70 0.73 -30.80%

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