[MUDA] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 71.73%
YoY- -39.28%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 290,504 1,124,852 777,434 516,397 257,468 1,051,572 747,680 -46.72%
PBT 16,319 41,142 22,379 13,823 7,678 34,699 24,608 -23.93%
Tax -5,041 -12,911 -5,714 -4,613 -1,854 -10,145 -6,228 -13.13%
NP 11,278 28,231 16,665 9,210 5,824 24,554 18,380 -27.76%
-
NP to SH 11,077 26,255 16,396 8,942 5,207 21,759 17,632 -26.62%
-
Tax Rate 30.89% 31.38% 25.53% 33.37% 24.15% 29.24% 25.31% -
Total Cost 279,226 1,096,621 760,769 507,187 251,644 1,027,018 729,300 -47.24%
-
Net Worth 848,041 841,940 835,839 826,688 820,587 814,486 808,385 3.24%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 91 - - - 91 - -
Div Payout % - 0.35% - - - 0.42% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 848,041 841,940 835,839 826,688 820,587 814,486 808,385 3.24%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.88% 2.51% 2.14% 1.78% 2.26% 2.33% 2.46% -
ROE 1.31% 3.12% 1.96% 1.08% 0.63% 2.67% 2.18% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 95.23 368.74 254.85 169.28 84.40 344.72 245.10 -46.72%
EPS 3.63 8.61 5.37 2.93 1.71 7.13 5.78 -26.64%
DPS 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
NAPS 2.78 2.76 2.74 2.71 2.69 2.67 2.65 3.24%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 95.23 368.74 254.85 169.28 84.40 344.72 245.10 -46.72%
EPS 3.63 8.61 5.37 2.93 1.71 7.13 5.78 -26.64%
DPS 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
NAPS 2.78 2.76 2.74 2.71 2.69 2.67 2.65 3.24%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.05 2.15 1.16 1.22 1.88 1.30 2.21 -
P/RPS 2.15 0.58 0.46 0.72 2.23 0.38 0.90 78.60%
P/EPS 56.46 24.98 21.58 41.62 110.14 18.23 38.24 29.63%
EY 1.77 4.00 4.63 2.40 0.91 5.49 2.62 -22.98%
DY 0.00 0.01 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.74 0.78 0.42 0.45 0.70 0.49 0.83 -7.35%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 13/11/15 25/08/15 28/05/15 26/02/15 20/11/14 -
Price 1.97 2.45 1.62 1.04 1.42 1.60 1.56 -
P/RPS 2.07 0.66 0.64 0.61 1.68 0.46 0.64 118.54%
P/EPS 54.25 28.47 30.14 35.48 83.19 22.43 26.99 59.20%
EY 1.84 3.51 3.32 2.82 1.20 4.46 3.71 -37.31%
DY 0.00 0.01 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.71 0.89 0.59 0.38 0.53 0.60 0.59 13.12%

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