[MUDA] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 68.76%
YoY- 112.73%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,217,754 1,142,488 1,150,580 1,162,016 1,124,852 1,036,578 1,032,794 11.55%
PBT 31,486 10,093 44,860 65,276 41,142 29,838 27,646 9.01%
Tax -10,652 -9,405 -11,794 -20,164 -12,911 -7,618 -9,226 10.00%
NP 20,834 688 33,066 45,112 28,231 22,220 18,420 8.51%
-
NP to SH 18,807 1,192 33,302 44,308 26,255 21,861 17,884 3.39%
-
Tax Rate 33.83% 93.18% 26.29% 30.89% 31.38% 25.53% 33.37% -
Total Cost 1,196,920 1,141,800 1,117,514 1,116,904 1,096,621 1,014,358 1,014,374 11.60%
-
Net Worth 844,991 832,789 854,142 848,041 841,940 835,839 826,688 1.46%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 91 - - - 91 - - -
Div Payout % 0.49% - - - 0.35% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 844,991 832,789 854,142 848,041 841,940 835,839 826,688 1.46%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.71% 0.06% 2.87% 3.88% 2.51% 2.14% 1.78% -
ROE 2.23% 0.14% 3.90% 5.22% 3.12% 2.62% 2.16% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 399.20 374.52 377.18 380.93 368.74 339.81 338.56 11.55%
EPS 6.17 0.39 10.92 14.52 8.61 7.16 5.86 3.48%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 2.77 2.73 2.80 2.78 2.76 2.74 2.71 1.46%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 399.20 374.52 377.18 380.93 368.74 339.81 338.56 11.55%
EPS 6.17 0.39 10.92 14.52 8.61 7.16 5.86 3.48%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 2.77 2.73 2.80 2.78 2.76 2.74 2.71 1.46%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.45 1.70 2.18 2.05 2.15 1.16 1.22 -
P/RPS 0.36 0.45 0.58 0.54 0.58 0.34 0.36 0.00%
P/EPS 23.52 435.06 19.97 14.11 24.98 16.19 20.81 8.46%
EY 4.25 0.23 5.01 7.09 4.00 6.18 4.81 -7.88%
DY 0.02 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.52 0.62 0.78 0.74 0.78 0.42 0.45 10.07%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 14/11/16 25/08/16 26/05/16 25/02/16 13/11/15 25/08/15 -
Price 1.51 1.61 1.90 1.97 2.45 1.62 1.04 -
P/RPS 0.38 0.43 0.50 0.52 0.66 0.48 0.31 14.46%
P/EPS 24.49 412.02 17.40 13.56 28.47 22.61 17.74 23.86%
EY 4.08 0.24 5.75 7.37 3.51 4.42 5.64 -19.33%
DY 0.02 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.55 0.59 0.68 0.71 0.89 0.59 0.38 27.81%

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