[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 60.13%
YoY- 20.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 856,866 575,290 290,504 1,124,852 777,434 516,397 257,468 122.42%
PBT 7,570 22,430 16,319 41,142 22,379 13,823 7,678 -0.93%
Tax -7,054 -5,897 -5,041 -12,911 -5,714 -4,613 -1,854 143.12%
NP 516 16,533 11,278 28,231 16,665 9,210 5,824 -80.03%
-
NP to SH 894 16,651 11,077 26,255 16,396 8,942 5,207 -69.00%
-
Tax Rate 93.18% 26.29% 30.89% 31.38% 25.53% 33.37% 24.15% -
Total Cost 856,350 558,757 279,226 1,096,621 760,769 507,187 251,644 125.73%
-
Net Worth 832,789 854,142 848,041 841,940 835,839 826,688 820,587 0.98%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 91 - - - -
Div Payout % - - - 0.35% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 832,789 854,142 848,041 841,940 835,839 826,688 820,587 0.98%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.06% 2.87% 3.88% 2.51% 2.14% 1.78% 2.26% -
ROE 0.11% 1.95% 1.31% 3.12% 1.96% 1.08% 0.63% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 280.89 188.59 95.23 368.74 254.85 169.28 84.40 122.42%
EPS 0.29 5.46 3.63 8.61 5.37 2.93 1.71 -69.26%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 2.73 2.80 2.78 2.76 2.74 2.71 2.69 0.98%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 280.90 188.59 95.23 368.75 254.86 169.29 84.40 122.42%
EPS 0.29 5.46 3.63 8.61 5.37 2.93 1.71 -69.26%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 2.7301 2.8001 2.7801 2.7601 2.7401 2.7101 2.6901 0.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.70 2.18 2.05 2.15 1.16 1.22 1.88 -
P/RPS 0.61 1.16 2.15 0.58 0.46 0.72 2.23 -57.76%
P/EPS 580.07 39.94 56.46 24.98 21.58 41.62 110.14 201.79%
EY 0.17 2.50 1.77 4.00 4.63 2.40 0.91 -67.22%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 0.62 0.78 0.74 0.78 0.42 0.45 0.70 -7.75%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 14/11/16 25/08/16 26/05/16 25/02/16 13/11/15 25/08/15 28/05/15 -
Price 1.61 1.90 1.97 2.45 1.62 1.04 1.42 -
P/RPS 0.57 1.01 2.07 0.66 0.64 0.61 1.68 -51.25%
P/EPS 549.36 34.81 54.25 28.47 30.14 35.48 83.19 250.77%
EY 0.18 2.87 1.84 3.51 3.32 2.82 1.20 -71.67%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.71 0.89 0.59 0.38 0.53 7.39%

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