[MUDA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 2.65%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 902,101 465,493 1,740,745 1,180,988 814,779 415,014 1,425,797 -26.36%
PBT 10,507 17,510 108,134 83,846 79,475 48,412 120,027 -80.37%
Tax -5,330 -4,691 -23,155 -19,569 -18,003 -11,433 -22,629 -61.96%
NP 5,177 12,819 84,979 64,277 61,472 36,979 97,398 -85.93%
-
NP to SH 4,022 12,252 77,865 61,353 59,767 35,421 90,020 -87.48%
-
Tax Rate 50.73% 26.79% 21.41% 23.34% 22.65% 23.62% 18.85% -
Total Cost 896,924 452,674 1,655,766 1,116,711 753,307 378,035 1,328,399 -23.09%
-
Net Worth 1,326,971 1,330,022 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 10.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 15,252 - - 11,744 15,252 -
Div Payout % - - 19.59% - - 33.16% 16.94% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,326,971 1,330,022 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 10.82%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.57% 2.75% 4.88% 5.44% 7.54% 8.91% 6.83% -
ROE 0.30% 0.92% 5.91% 4.73% 4.99% 3.02% 7.91% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 295.72 152.60 570.64 387.14 267.10 136.05 467.40 -26.36%
EPS 1.31 4.02 25.54 20.11 19.59 11.61 29.51 -87.53%
DPS 0.00 0.00 5.00 0.00 0.00 3.85 5.00 -
NAPS 4.35 4.36 4.32 4.25 3.93 3.85 3.73 10.82%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 295.73 152.60 570.65 387.15 267.10 136.05 467.41 -26.36%
EPS 1.32 4.02 25.53 20.11 19.59 11.61 29.51 -87.47%
DPS 0.00 0.00 5.00 0.00 0.00 3.85 5.00 -
NAPS 4.3501 4.3601 4.3201 4.2501 3.9301 3.8501 3.7301 10.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.89 2.32 2.76 2.77 2.60 2.60 2.78 -
P/RPS 0.64 1.52 0.48 0.72 0.97 1.91 0.59 5.58%
P/EPS 143.35 57.76 10.81 13.77 13.27 22.39 9.42 517.15%
EY 0.70 1.73 9.25 7.26 7.54 4.47 10.62 -83.76%
DY 0.00 0.00 1.81 0.00 0.00 1.48 1.80 -
P/NAPS 0.43 0.53 0.64 0.65 0.66 0.68 0.75 -31.05%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 24/05/22 24/02/22 19/11/21 17/08/21 25/05/21 25/02/21 -
Price 1.97 2.30 2.66 2.76 2.77 2.81 3.71 -
P/RPS 0.67 1.51 0.47 0.71 1.04 2.07 0.79 -10.42%
P/EPS 149.42 57.27 10.42 13.72 14.14 24.20 12.57 423.22%
EY 0.67 1.75 9.60 7.29 7.07 4.13 7.95 -80.86%
DY 0.00 0.00 1.88 0.00 0.00 1.37 1.35 -
P/NAPS 0.45 0.53 0.62 0.65 0.70 0.73 0.99 -40.96%

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