[MUDA] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 68.73%
YoY- 113.6%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 465,493 1,740,745 1,180,988 814,779 415,014 1,425,797 965,888 -38.55%
PBT 17,510 108,134 83,846 79,475 48,412 120,027 71,384 -60.84%
Tax -4,691 -23,155 -19,569 -18,003 -11,433 -22,629 -16,337 -56.50%
NP 12,819 84,979 64,277 61,472 36,979 97,398 55,047 -62.18%
-
NP to SH 12,252 77,865 61,353 59,767 35,421 90,020 52,958 -62.34%
-
Tax Rate 26.79% 21.41% 23.34% 22.65% 23.62% 18.85% 22.89% -
Total Cost 452,674 1,655,766 1,116,711 753,307 378,035 1,328,399 910,841 -37.28%
-
Net Worth 1,330,022 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 1,098,183 13.63%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 15,252 - - 11,744 15,252 - -
Div Payout % - 19.59% - - 33.16% 16.94% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,330,022 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 1,098,183 13.63%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.75% 4.88% 5.44% 7.54% 8.91% 6.83% 5.70% -
ROE 0.92% 5.91% 4.73% 4.99% 3.02% 7.91% 4.82% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 152.60 570.64 387.14 267.10 136.05 467.40 316.63 -38.55%
EPS 4.02 25.54 20.11 19.59 11.61 29.51 17.36 -62.32%
DPS 0.00 5.00 0.00 0.00 3.85 5.00 0.00 -
NAPS 4.36 4.32 4.25 3.93 3.85 3.73 3.60 13.63%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 152.60 570.64 387.14 267.10 136.05 467.40 316.63 -38.55%
EPS 4.02 25.54 20.11 19.59 11.61 29.51 17.36 -62.32%
DPS 0.00 5.00 0.00 0.00 3.85 5.00 0.00 -
NAPS 4.36 4.32 4.25 3.93 3.85 3.73 3.60 13.63%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.32 2.76 2.77 2.60 2.60 2.78 1.57 -
P/RPS 1.52 0.48 0.72 0.97 1.91 0.59 0.50 109.99%
P/EPS 57.76 10.81 13.77 13.27 22.39 9.42 9.04 244.71%
EY 1.73 9.25 7.26 7.54 4.47 10.62 11.06 -71.00%
DY 0.00 1.81 0.00 0.00 1.48 1.80 0.00 -
P/NAPS 0.53 0.64 0.65 0.66 0.68 0.75 0.44 13.22%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 24/02/22 19/11/21 17/08/21 25/05/21 25/02/21 26/11/20 -
Price 2.30 2.66 2.76 2.77 2.81 3.71 1.90 -
P/RPS 1.51 0.47 0.71 1.04 2.07 0.79 0.60 85.12%
P/EPS 57.27 10.42 13.72 14.14 24.20 12.57 10.94 201.79%
EY 1.75 9.60 7.29 7.07 4.13 7.95 9.14 -66.81%
DY 0.00 1.88 0.00 0.00 1.37 1.35 0.00 -
P/NAPS 0.53 0.62 0.65 0.70 0.73 0.99 0.53 0.00%

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