[MUDA] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 23.72%
YoY- -39.21%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 612,075 339,484 1,518,595 1,089,405 736,865 378,230 1,544,260 -46.07%
PBT 40,938 24,185 66,049 47,706 34,995 21,205 100,872 -45.21%
Tax -11,233 -5,942 -25,255 -16,635 -9,572 -5,388 -21,221 -34.58%
NP 29,705 18,243 40,794 31,071 25,423 15,817 79,651 -48.21%
-
NP to SH 27,981 17,487 39,337 31,781 25,687 15,385 77,534 -49.34%
-
Tax Rate 27.44% 24.57% 38.24% 34.87% 27.35% 25.41% 21.04% -
Total Cost 582,370 321,241 1,477,801 1,058,334 711,442 362,413 1,464,609 -45.95%
-
Net Worth 1,085,981 1,073,779 1,058,526 1,052,425 1,061,577 1,049,375 1,021,920 4.14%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 12,202 - - - 13,727 -
Div Payout % - - 31.02% - - - 17.70% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,085,981 1,073,779 1,058,526 1,052,425 1,061,577 1,049,375 1,021,920 4.14%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.85% 5.37% 2.69% 2.85% 3.45% 4.18% 5.16% -
ROE 2.58% 1.63% 3.72% 3.02% 2.42% 1.47% 7.59% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 200.65 111.29 497.82 357.12 241.55 123.99 506.23 -46.07%
EPS 9.17 5.73 12.90 10.42 8.42 5.04 25.42 -49.35%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.50 -
NAPS 3.56 3.52 3.47 3.45 3.48 3.44 3.35 4.14%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 200.65 111.29 497.83 357.13 241.56 123.99 506.24 -46.07%
EPS 9.17 5.73 12.90 10.42 8.42 5.04 25.42 -49.35%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.50 -
NAPS 3.5601 3.5201 3.4701 3.4501 3.4801 3.4401 3.3501 4.14%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.50 1.07 1.41 1.56 1.74 1.87 1.79 -
P/RPS 0.75 0.96 0.28 0.44 0.72 1.51 0.35 66.28%
P/EPS 16.35 18.67 10.93 14.97 20.66 37.08 7.04 75.46%
EY 6.12 5.36 9.15 6.68 4.84 2.70 14.20 -42.97%
DY 0.00 0.00 2.84 0.00 0.00 0.00 2.51 -
P/NAPS 0.42 0.30 0.41 0.45 0.50 0.54 0.53 -14.37%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 27/02/20 28/11/19 27/08/19 30/05/19 27/02/19 -
Price 1.77 1.51 1.48 1.62 1.62 1.78 2.05 -
P/RPS 0.88 1.36 0.30 0.45 0.67 1.44 0.40 69.23%
P/EPS 19.30 26.34 11.48 15.55 19.24 35.29 8.07 78.93%
EY 5.18 3.80 8.71 6.43 5.20 2.83 12.40 -44.14%
DY 0.00 0.00 2.70 0.00 0.00 0.00 2.20 -
P/NAPS 0.50 0.43 0.43 0.47 0.47 0.52 0.61 -12.42%

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