[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 23.41%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 777,434 516,397 257,468 1,051,572 747,680 501,081 249,168 113.37%
PBT 22,379 13,823 7,678 34,699 24,608 19,788 9,621 75.46%
Tax -5,714 -4,613 -1,854 -10,145 -6,228 -4,365 -2,754 62.60%
NP 16,665 9,210 5,824 24,554 18,380 15,423 6,867 80.49%
-
NP to SH 16,396 8,942 5,207 21,759 17,632 14,727 6,197 91.18%
-
Tax Rate 25.53% 33.37% 24.15% 29.24% 25.31% 22.06% 28.62% -
Total Cost 760,769 507,187 251,644 1,027,018 729,300 485,658 242,301 114.27%
-
Net Worth 835,839 826,688 820,587 814,486 808,385 814,486 805,334 2.50%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 91 - - - -
Div Payout % - - - 0.42% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 835,839 826,688 820,587 814,486 808,385 814,486 805,334 2.50%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.14% 1.78% 2.26% 2.33% 2.46% 3.08% 2.76% -
ROE 1.96% 1.08% 0.63% 2.67% 2.18% 1.81% 0.77% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 254.85 169.28 84.40 344.72 245.10 164.26 81.68 113.37%
EPS 5.37 2.93 1.71 7.13 5.78 4.83 2.03 91.15%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 2.74 2.71 2.69 2.67 2.65 2.67 2.64 2.50%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 254.86 169.29 84.40 344.73 245.11 164.27 81.68 113.38%
EPS 5.37 2.93 1.71 7.13 5.78 4.83 2.03 91.15%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 2.7401 2.7101 2.6901 2.6701 2.6501 2.6701 2.6401 2.50%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.16 1.22 1.88 1.30 2.21 2.03 1.70 -
P/RPS 0.46 0.72 2.23 0.38 0.90 1.24 2.08 -63.39%
P/EPS 21.58 41.62 110.14 18.23 38.24 42.05 83.68 -59.45%
EY 4.63 2.40 0.91 5.49 2.62 2.38 1.19 147.17%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.70 0.49 0.83 0.76 0.64 -24.46%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 13/11/15 25/08/15 28/05/15 26/02/15 20/11/14 28/08/14 28/05/14 -
Price 1.62 1.04 1.42 1.60 1.56 2.23 1.90 -
P/RPS 0.64 0.61 1.68 0.46 0.64 1.36 2.33 -57.71%
P/EPS 30.14 35.48 83.19 22.43 26.99 46.19 93.53 -52.96%
EY 3.32 2.82 1.20 4.46 3.71 2.16 1.07 112.58%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.59 0.38 0.53 0.60 0.59 0.84 0.72 -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