[MUDA] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6.91%
YoY- -13.45%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,544,260 1,475,512 1,450,814 1,486,392 1,448,451 1,328,672 1,285,250 12.98%
PBT 100,872 94,404 77,032 90,224 65,375 39,828 51,702 55.94%
Tax -21,221 -25,417 -23,176 -26,920 -5,465 -10,468 -7,714 95.97%
NP 79,651 68,986 53,856 63,304 59,910 29,360 43,988 48.40%
-
NP to SH 77,534 69,704 54,382 62,824 58,766 30,394 44,546 44.54%
-
Tax Rate 21.04% 26.92% 30.09% 29.84% 8.36% 26.28% 14.92% -
Total Cost 1,464,609 1,406,525 1,396,958 1,423,088 1,388,541 1,299,312 1,241,262 11.62%
-
Net Worth 1,021,920 1,003,617 985,314 973,112 963,961 930,405 875,496 10.82%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,727 - - - 10,676 - - -
Div Payout % 17.70% - - - 18.17% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,021,920 1,003,617 985,314 973,112 963,961 930,405 875,496 10.82%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.16% 4.68% 3.71% 4.26% 4.14% 2.21% 3.42% -
ROE 7.59% 6.95% 5.52% 6.46% 6.10% 3.27% 5.09% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 506.23 483.69 475.60 487.26 474.82 435.56 421.32 12.98%
EPS 25.42 22.85 17.82 20.60 19.26 9.96 14.60 44.58%
DPS 4.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 3.35 3.29 3.23 3.19 3.16 3.05 2.87 10.82%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 506.24 483.71 475.61 487.27 474.83 435.57 421.33 12.98%
EPS 25.42 22.85 17.83 20.60 19.26 9.96 14.60 44.58%
DPS 4.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 3.3501 3.2901 3.2301 3.1901 3.1601 3.0501 2.8701 10.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.79 1.89 1.70 1.88 1.33 1.38 1.52 -
P/RPS 0.35 0.39 0.36 0.39 0.28 0.32 0.36 -1.85%
P/EPS 7.04 8.27 9.54 9.13 6.90 13.85 10.41 -22.89%
EY 14.20 12.09 10.49 10.95 14.48 7.22 9.61 29.63%
DY 2.51 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.53 0.57 0.53 0.59 0.42 0.45 0.53 0.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 22/11/18 21/08/18 28/05/18 26/02/18 24/11/17 25/08/17 -
Price 2.05 1.88 1.96 2.82 1.30 1.40 1.53 -
P/RPS 0.40 0.39 0.41 0.58 0.27 0.32 0.36 7.25%
P/EPS 8.07 8.23 10.99 13.69 6.75 14.05 10.48 -15.94%
EY 12.40 12.15 9.10 7.30 14.82 7.12 9.54 19.04%
DY 2.20 0.00 0.00 0.00 2.69 0.00 0.00 -
P/NAPS 0.61 0.57 0.61 0.88 0.41 0.46 0.53 9.79%

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