[MUDA] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 73.12%
YoY- 22.08%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 378,230 1,544,260 1,106,634 725,407 371,598 1,448,451 996,504 -47.60%
PBT 21,205 100,872 70,803 38,516 22,556 65,375 29,871 -20.43%
Tax -5,388 -21,221 -19,063 -11,588 -6,730 -5,465 -7,851 -22.21%
NP 15,817 79,651 51,740 26,928 15,826 59,910 22,020 -19.81%
-
NP to SH 15,385 77,534 52,278 27,191 15,706 58,766 22,796 -23.07%
-
Tax Rate 25.41% 21.04% 26.92% 30.09% 29.84% 8.36% 26.28% -
Total Cost 362,413 1,464,609 1,054,894 698,479 355,772 1,388,541 974,484 -48.31%
-
Net Worth 1,049,375 1,021,920 1,003,617 985,314 973,112 963,961 930,405 8.36%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 13,727 - - - 10,676 - -
Div Payout % - 17.70% - - - 18.17% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,049,375 1,021,920 1,003,617 985,314 973,112 963,961 930,405 8.36%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.18% 5.16% 4.68% 3.71% 4.26% 4.14% 2.21% -
ROE 1.47% 7.59% 5.21% 2.76% 1.61% 6.10% 2.45% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 123.99 506.23 362.77 237.80 121.82 474.82 326.67 -47.60%
EPS 5.04 25.42 17.14 8.91 5.15 19.26 7.47 -23.09%
DPS 0.00 4.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 3.44 3.35 3.29 3.23 3.19 3.16 3.05 8.36%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 123.99 506.24 362.78 237.80 121.82 474.83 326.68 -47.60%
EPS 5.04 25.42 17.14 8.91 5.15 19.26 7.47 -23.09%
DPS 0.00 4.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 3.4401 3.3501 3.2901 3.2301 3.1901 3.1601 3.0501 8.36%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.87 1.79 1.89 1.70 1.88 1.33 1.38 -
P/RPS 1.51 0.35 0.52 0.71 1.54 0.28 0.42 134.86%
P/EPS 37.08 7.04 11.03 19.07 36.51 6.90 18.47 59.20%
EY 2.70 14.20 9.07 5.24 2.74 14.48 5.42 -37.18%
DY 0.00 2.51 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.54 0.53 0.57 0.53 0.59 0.42 0.45 12.93%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 22/11/18 21/08/18 28/05/18 26/02/18 24/11/17 -
Price 1.78 2.05 1.88 1.96 2.82 1.30 1.40 -
P/RPS 1.44 0.40 0.52 0.82 2.31 0.27 0.43 124.00%
P/EPS 35.29 8.07 10.97 21.99 54.77 6.75 18.73 52.60%
EY 2.83 12.40 9.12 4.55 1.83 14.82 5.34 -34.53%
DY 0.00 2.20 0.00 0.00 0.00 2.69 0.00 -
P/NAPS 0.52 0.61 0.57 0.61 0.88 0.41 0.46 8.52%

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