[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 2003.69%
YoY- -28.37%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 996,504 642,625 316,724 1,217,754 856,866 575,290 290,504 127.27%
PBT 29,871 25,851 20,926 31,486 7,570 22,430 16,319 49.58%
Tax -7,851 -3,857 -2,399 -10,652 -7,054 -5,897 -5,041 34.32%
NP 22,020 21,994 18,527 20,834 516 16,533 11,278 56.15%
-
NP to SH 22,796 22,273 18,147 18,807 894 16,651 11,077 61.72%
-
Tax Rate 26.28% 14.92% 11.46% 33.83% 93.18% 26.29% 30.89% -
Total Cost 974,484 620,631 298,197 1,196,920 856,350 558,757 279,226 129.90%
-
Net Worth 930,405 875,496 872,445 844,991 832,789 854,142 848,041 6.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 91 - - - -
Div Payout % - - - 0.49% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 930,405 875,496 872,445 844,991 832,789 854,142 848,041 6.36%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.21% 3.42% 5.85% 1.71% 0.06% 2.87% 3.88% -
ROE 2.45% 2.54% 2.08% 2.23% 0.11% 1.95% 1.31% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 326.67 210.66 103.83 399.20 280.89 188.59 95.23 127.28%
EPS 7.47 7.30 5.95 6.17 0.29 5.46 3.63 61.71%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 3.05 2.87 2.86 2.77 2.73 2.80 2.78 6.36%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 326.68 210.67 103.83 399.21 280.90 188.59 95.23 127.28%
EPS 7.47 7.30 5.95 6.17 0.29 5.46 3.63 61.71%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 3.0501 2.8701 2.8601 2.7701 2.7301 2.8001 2.7801 6.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.38 1.52 1.68 1.45 1.70 2.18 2.05 -
P/RPS 0.42 0.72 1.62 0.36 0.61 1.16 2.15 -66.29%
P/EPS 18.47 20.82 28.24 23.52 580.07 39.94 56.46 -52.49%
EY 5.42 4.80 3.54 4.25 0.17 2.50 1.77 110.72%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.59 0.52 0.62 0.78 0.74 -28.20%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 15/05/17 23/02/17 14/11/16 25/08/16 26/05/16 -
Price 1.40 1.53 1.74 1.51 1.61 1.90 1.97 -
P/RPS 0.43 0.73 1.68 0.38 0.57 1.01 2.07 -64.89%
P/EPS 18.73 20.95 29.25 24.49 549.36 34.81 54.25 -50.75%
EY 5.34 4.77 3.42 4.08 0.18 2.87 1.84 103.32%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.61 0.55 0.59 0.68 0.71 -25.10%

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