[MUDA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 19.73%
YoY- -46.15%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 516,397 257,468 1,051,572 747,680 501,081 249,168 1,044,864 -37.57%
PBT 13,823 7,678 34,699 24,608 19,788 9,621 51,948 -58.72%
Tax -4,613 -1,854 -10,145 -6,228 -4,365 -2,754 -5,283 -8.66%
NP 9,210 5,824 24,554 18,380 15,423 6,867 46,665 -66.20%
-
NP to SH 8,942 5,207 21,759 17,632 14,727 6,197 43,226 -65.12%
-
Tax Rate 33.37% 24.15% 29.24% 25.31% 22.06% 28.62% 10.17% -
Total Cost 507,187 251,644 1,027,018 729,300 485,658 242,301 998,199 -36.40%
-
Net Worth 826,688 820,587 814,486 808,385 814,486 805,334 799,233 2.28%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 91 - - - 91 -
Div Payout % - - 0.42% - - - 0.21% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 826,688 820,587 814,486 808,385 814,486 805,334 799,233 2.28%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.78% 2.26% 2.33% 2.46% 3.08% 2.76% 4.47% -
ROE 1.08% 0.63% 2.67% 2.18% 1.81% 0.77% 5.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 169.28 84.40 344.72 245.10 164.26 81.68 342.52 -37.57%
EPS 2.93 1.71 7.13 5.78 4.83 2.03 14.20 -65.18%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
NAPS 2.71 2.69 2.67 2.65 2.67 2.64 2.62 2.28%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 169.29 84.40 344.73 245.11 164.27 81.68 342.53 -37.56%
EPS 2.93 1.71 7.13 5.78 4.83 2.03 14.17 -65.13%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
NAPS 2.7101 2.6901 2.6701 2.6501 2.6701 2.6401 2.6201 2.28%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.22 1.88 1.30 2.21 2.03 1.70 0.915 -
P/RPS 0.72 2.23 0.38 0.90 1.24 2.08 0.27 92.64%
P/EPS 41.62 110.14 18.23 38.24 42.05 83.68 6.46 247.42%
EY 2.40 0.91 5.49 2.62 2.38 1.19 15.49 -71.25%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.03 -
P/NAPS 0.45 0.70 0.49 0.83 0.76 0.64 0.35 18.29%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 26/02/15 20/11/14 28/08/14 28/05/14 26/02/14 -
Price 1.04 1.42 1.60 1.56 2.23 1.90 1.50 -
P/RPS 0.61 1.68 0.46 0.64 1.36 2.33 0.44 24.40%
P/EPS 35.48 83.19 22.43 26.99 46.19 93.53 10.59 124.39%
EY 2.82 1.20 4.46 3.71 2.16 1.07 9.45 -55.44%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
P/NAPS 0.38 0.53 0.60 0.59 0.84 0.72 0.57 -23.74%

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