[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 69.98%
YoY- 128.84%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,180,988 814,779 415,014 1,425,797 965,888 612,075 339,484 129.41%
PBT 83,846 79,475 48,412 120,027 71,384 40,938 24,185 128.89%
Tax -19,569 -18,003 -11,433 -22,629 -16,337 -11,233 -5,942 121.19%
NP 64,277 61,472 36,979 97,398 55,047 29,705 18,243 131.36%
-
NP to SH 61,353 59,767 35,421 90,020 52,958 27,981 17,487 130.71%
-
Tax Rate 23.34% 22.65% 23.62% 18.85% 22.89% 27.44% 24.57% -
Total Cost 1,116,711 753,307 378,035 1,328,399 910,841 582,370 321,241 129.30%
-
Net Worth 1,296,466 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 13.37%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 11,744 15,252 - - - -
Div Payout % - - 33.16% 16.94% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,296,466 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 13.37%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.44% 7.54% 8.91% 6.83% 5.70% 4.85% 5.37% -
ROE 4.73% 4.99% 3.02% 7.91% 4.82% 2.58% 1.63% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 387.14 267.10 136.05 467.40 316.63 200.65 111.29 129.40%
EPS 20.11 19.59 11.61 29.51 17.36 9.17 5.73 130.76%
DPS 0.00 0.00 3.85 5.00 0.00 0.00 0.00 -
NAPS 4.25 3.93 3.85 3.73 3.60 3.56 3.52 13.37%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 387.15 267.10 136.05 467.41 316.64 200.65 111.29 129.41%
EPS 20.11 19.59 11.61 29.51 17.36 9.17 5.73 130.76%
DPS 0.00 0.00 3.85 5.00 0.00 0.00 0.00 -
NAPS 4.2501 3.9301 3.8501 3.7301 3.6001 3.5601 3.5201 13.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.77 2.60 2.60 2.78 1.57 1.50 1.07 -
P/RPS 0.72 0.97 1.91 0.59 0.50 0.75 0.96 -17.43%
P/EPS 13.77 13.27 22.39 9.42 9.04 16.35 18.67 -18.35%
EY 7.26 7.54 4.47 10.62 11.06 6.12 5.36 22.39%
DY 0.00 0.00 1.48 1.80 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.68 0.75 0.44 0.42 0.30 67.36%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 17/08/21 25/05/21 25/02/21 26/11/20 27/08/20 29/06/20 -
Price 2.76 2.77 2.81 3.71 1.90 1.77 1.51 -
P/RPS 0.71 1.04 2.07 0.79 0.60 0.88 1.36 -35.13%
P/EPS 13.72 14.14 24.20 12.57 10.94 19.30 26.34 -35.23%
EY 7.29 7.07 4.13 7.95 9.14 5.18 3.80 54.33%
DY 0.00 0.00 1.37 1.35 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.73 0.99 0.53 0.50 0.43 31.68%

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