[MUDA] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 92.26%
YoY- 129.33%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 736,865 378,230 1,544,260 1,106,634 725,407 371,598 1,448,451 -36.35%
PBT 34,995 21,205 100,872 70,803 38,516 22,556 65,375 -34.14%
Tax -9,572 -5,388 -21,221 -19,063 -11,588 -6,730 -5,465 45.45%
NP 25,423 15,817 79,651 51,740 26,928 15,826 59,910 -43.61%
-
NP to SH 25,687 15,385 77,534 52,278 27,191 15,706 58,766 -42.49%
-
Tax Rate 27.35% 25.41% 21.04% 26.92% 30.09% 29.84% 8.36% -
Total Cost 711,442 362,413 1,464,609 1,054,894 698,479 355,772 1,388,541 -36.04%
-
Net Worth 1,061,577 1,049,375 1,021,920 1,003,617 985,314 973,112 963,961 6.66%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 13,727 - - - 10,676 -
Div Payout % - - 17.70% - - - 18.17% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,061,577 1,049,375 1,021,920 1,003,617 985,314 973,112 963,961 6.66%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.45% 4.18% 5.16% 4.68% 3.71% 4.26% 4.14% -
ROE 2.42% 1.47% 7.59% 5.21% 2.76% 1.61% 6.10% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 241.55 123.99 506.23 362.77 237.80 121.82 474.82 -36.35%
EPS 8.42 5.04 25.42 17.14 8.91 5.15 19.26 -42.48%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 3.50 -
NAPS 3.48 3.44 3.35 3.29 3.23 3.19 3.16 6.66%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 241.55 123.99 506.23 362.77 237.80 121.82 474.82 -36.35%
EPS 8.42 5.04 25.42 17.14 8.91 5.15 19.26 -42.48%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 3.50 -
NAPS 3.48 3.44 3.35 3.29 3.23 3.19 3.16 6.66%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.74 1.87 1.79 1.89 1.70 1.88 1.33 -
P/RPS 0.72 1.51 0.35 0.52 0.71 1.54 0.28 88.01%
P/EPS 20.66 37.08 7.04 11.03 19.07 36.51 6.90 108.15%
EY 4.84 2.70 14.20 9.07 5.24 2.74 14.48 -51.93%
DY 0.00 0.00 2.51 0.00 0.00 0.00 2.63 -
P/NAPS 0.50 0.54 0.53 0.57 0.53 0.59 0.42 12.36%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 27/02/19 22/11/18 21/08/18 28/05/18 26/02/18 -
Price 1.62 1.78 2.05 1.88 1.96 2.82 1.30 -
P/RPS 0.67 1.44 0.40 0.52 0.82 2.31 0.27 83.59%
P/EPS 19.24 35.29 8.07 10.97 21.99 54.77 6.75 101.41%
EY 5.20 2.83 12.40 9.12 4.55 1.83 14.82 -50.34%
DY 0.00 0.00 2.20 0.00 0.00 0.00 2.69 -
P/NAPS 0.47 0.52 0.61 0.57 0.61 0.88 0.41 9.55%

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