[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 26.91%
YoY- -13.5%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,321,585 902,101 465,493 1,740,745 1,180,988 814,779 415,014 116.29%
PBT 6,532 10,507 17,510 108,134 83,846 79,475 48,412 -73.66%
Tax -1,484 -5,330 -4,691 -23,155 -19,569 -18,003 -11,433 -74.33%
NP 5,048 5,177 12,819 84,979 64,277 61,472 36,979 -73.45%
-
NP to SH 5,667 4,022 12,252 77,865 61,353 59,767 35,421 -70.49%
-
Tax Rate 22.72% 50.73% 26.79% 21.41% 23.34% 22.65% 23.62% -
Total Cost 1,316,537 896,924 452,674 1,655,766 1,116,711 753,307 378,035 129.58%
-
Net Worth 1,311,719 1,326,971 1,330,022 1,317,820 1,296,466 1,198,850 1,174,446 7.64%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 15,252 - - 11,744 -
Div Payout % - - - 19.59% - - 33.16% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,311,719 1,326,971 1,330,022 1,317,820 1,296,466 1,198,850 1,174,446 7.64%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.38% 0.57% 2.75% 4.88% 5.44% 7.54% 8.91% -
ROE 0.43% 0.30% 0.92% 5.91% 4.73% 4.99% 3.02% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 433.23 295.72 152.60 570.64 387.14 267.10 136.05 116.29%
EPS 1.86 1.31 4.02 25.54 20.11 19.59 11.61 -70.46%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 3.85 -
NAPS 4.30 4.35 4.36 4.32 4.25 3.93 3.85 7.64%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 433.25 295.73 152.60 570.65 387.15 267.10 136.05 116.29%
EPS 1.86 1.32 4.02 25.53 20.11 19.59 11.61 -70.46%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 3.85 -
NAPS 4.3001 4.3501 4.3601 4.3201 4.2501 3.9301 3.8501 7.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.73 1.89 2.32 2.76 2.77 2.60 2.60 -
P/RPS 0.40 0.64 1.52 0.48 0.72 0.97 1.91 -64.70%
P/EPS 93.12 143.35 57.76 10.81 13.77 13.27 22.39 158.39%
EY 1.07 0.70 1.73 9.25 7.26 7.54 4.47 -61.41%
DY 0.00 0.00 0.00 1.81 0.00 0.00 1.48 -
P/NAPS 0.40 0.43 0.53 0.64 0.65 0.66 0.68 -29.77%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 24/05/22 24/02/22 19/11/21 17/08/21 25/05/21 -
Price 1.80 1.97 2.30 2.66 2.76 2.77 2.81 -
P/RPS 0.42 0.67 1.51 0.47 0.71 1.04 2.07 -65.43%
P/EPS 96.89 149.42 57.27 10.42 13.72 14.14 24.20 151.92%
EY 1.03 0.67 1.75 9.60 7.29 7.07 4.13 -60.34%
DY 0.00 0.00 0.00 1.88 0.00 0.00 1.37 -
P/NAPS 0.42 0.45 0.53 0.62 0.65 0.70 0.73 -30.80%

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