[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 157.79%
YoY- 212.47%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,106,634 725,407 371,598 1,448,451 996,504 642,625 316,724 130.08%
PBT 70,803 38,516 22,556 65,375 29,871 25,851 20,926 125.21%
Tax -19,063 -11,588 -6,730 -5,465 -7,851 -3,857 -2,399 297.70%
NP 51,740 26,928 15,826 59,910 22,020 21,994 18,527 98.18%
-
NP to SH 52,278 27,191 15,706 58,766 22,796 22,273 18,147 102.33%
-
Tax Rate 26.92% 30.09% 29.84% 8.36% 26.28% 14.92% 11.46% -
Total Cost 1,054,894 698,479 355,772 1,388,541 974,484 620,631 298,197 131.99%
-
Net Worth 1,003,617 985,314 973,112 963,961 930,405 875,496 872,445 9.77%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 10,676 - - - -
Div Payout % - - - 18.17% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,003,617 985,314 973,112 963,961 930,405 875,496 872,445 9.77%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.68% 3.71% 4.26% 4.14% 2.21% 3.42% 5.85% -
ROE 5.21% 2.76% 1.61% 6.10% 2.45% 2.54% 2.08% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 362.77 237.80 121.82 474.82 326.67 210.66 103.83 130.07%
EPS 17.14 8.91 5.15 19.26 7.47 7.30 5.95 102.32%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 3.29 3.23 3.19 3.16 3.05 2.87 2.86 9.77%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 362.78 237.80 121.82 474.83 326.68 210.67 103.83 130.08%
EPS 17.14 8.91 5.15 19.26 7.47 7.30 5.95 102.32%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 3.2901 3.2301 3.1901 3.1601 3.0501 2.8701 2.8601 9.77%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.89 1.70 1.88 1.33 1.38 1.52 1.68 -
P/RPS 0.52 0.71 1.54 0.28 0.42 0.72 1.62 -53.08%
P/EPS 11.03 19.07 36.51 6.90 18.47 20.82 28.24 -46.53%
EY 9.07 5.24 2.74 14.48 5.42 4.80 3.54 87.13%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.59 0.42 0.45 0.53 0.59 -2.27%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 21/08/18 28/05/18 26/02/18 24/11/17 25/08/17 15/05/17 -
Price 1.88 1.96 2.82 1.30 1.40 1.53 1.74 -
P/RPS 0.52 0.82 2.31 0.27 0.43 0.73 1.68 -54.20%
P/EPS 10.97 21.99 54.77 6.75 18.73 20.95 29.25 -47.96%
EY 9.12 4.55 1.83 14.82 5.34 4.77 3.42 92.18%
DY 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.88 0.41 0.46 0.53 0.61 -4.41%

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