[MUDA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -4.28%
YoY- -15.98%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,124,852 1,036,578 1,032,794 1,029,872 1,051,572 996,906 1,002,162 7.98%
PBT 41,142 29,838 27,646 30,712 34,699 32,810 39,576 2.61%
Tax -12,911 -7,618 -9,226 -7,416 -10,145 -8,304 -8,730 29.71%
NP 28,231 22,220 18,420 23,296 24,554 24,506 30,846 -5.71%
-
NP to SH 26,255 21,861 17,884 20,828 21,759 23,509 29,454 -7.35%
-
Tax Rate 31.38% 25.53% 33.37% 24.15% 29.24% 25.31% 22.06% -
Total Cost 1,096,621 1,014,358 1,014,374 1,006,576 1,027,018 972,400 971,316 8.40%
-
Net Worth 841,940 835,839 826,688 820,587 814,486 808,385 814,486 2.22%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 91 - - - 91 - - -
Div Payout % 0.35% - - - 0.42% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 841,940 835,839 826,688 820,587 814,486 808,385 814,486 2.22%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.51% 2.14% 1.78% 2.26% 2.33% 2.46% 3.08% -
ROE 3.12% 2.62% 2.16% 2.54% 2.67% 2.91% 3.62% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 368.74 339.81 338.56 337.61 344.72 326.80 328.52 7.98%
EPS 8.61 7.16 5.86 6.84 7.13 7.71 9.66 -7.36%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 2.76 2.74 2.71 2.69 2.67 2.65 2.67 2.22%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 368.75 339.81 338.57 337.61 344.73 326.81 328.53 7.98%
EPS 8.61 7.17 5.86 6.83 7.13 7.71 9.66 -7.36%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 2.7601 2.7401 2.7101 2.6901 2.6701 2.6501 2.6701 2.22%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.15 1.16 1.22 1.88 1.30 2.21 2.03 -
P/RPS 0.58 0.34 0.36 0.56 0.38 0.68 0.62 -4.33%
P/EPS 24.98 16.19 20.81 27.53 18.23 28.68 21.02 12.15%
EY 4.00 6.18 4.81 3.63 5.49 3.49 4.76 -10.92%
DY 0.01 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.78 0.42 0.45 0.70 0.49 0.83 0.76 1.74%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 13/11/15 25/08/15 28/05/15 26/02/15 20/11/14 28/08/14 -
Price 2.45 1.62 1.04 1.42 1.60 1.56 2.23 -
P/RPS 0.66 0.48 0.31 0.42 0.46 0.48 0.68 -1.96%
P/EPS 28.47 22.61 17.74 20.80 22.43 20.24 23.10 14.90%
EY 3.51 4.42 5.64 4.81 4.46 4.94 4.33 -13.02%
DY 0.01 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.89 0.59 0.38 0.53 0.60 0.59 0.84 3.91%

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