[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.07%
YoY- -15.98%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,124,852 777,434 516,397 257,468 1,051,572 747,680 501,081 71.19%
PBT 41,142 22,379 13,823 7,678 34,699 24,608 19,788 62.68%
Tax -12,911 -5,714 -4,613 -1,854 -10,145 -6,228 -4,365 105.64%
NP 28,231 16,665 9,210 5,824 24,554 18,380 15,423 49.47%
-
NP to SH 26,255 16,396 8,942 5,207 21,759 17,632 14,727 46.87%
-
Tax Rate 31.38% 25.53% 33.37% 24.15% 29.24% 25.31% 22.06% -
Total Cost 1,096,621 760,769 507,187 251,644 1,027,018 729,300 485,658 71.85%
-
Net Worth 841,940 835,839 826,688 820,587 814,486 808,385 814,486 2.22%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 91 - - - 91 - - -
Div Payout % 0.35% - - - 0.42% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 841,940 835,839 826,688 820,587 814,486 808,385 814,486 2.22%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.51% 2.14% 1.78% 2.26% 2.33% 2.46% 3.08% -
ROE 3.12% 1.96% 1.08% 0.63% 2.67% 2.18% 1.81% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 368.74 254.85 169.28 84.40 344.72 245.10 164.26 71.19%
EPS 8.61 5.37 2.93 1.71 7.13 5.78 4.83 46.86%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 2.76 2.74 2.71 2.69 2.67 2.65 2.67 2.22%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 368.75 254.86 169.29 84.40 344.73 245.11 164.27 71.18%
EPS 8.61 5.37 2.93 1.71 7.13 5.78 4.83 46.86%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 2.7601 2.7401 2.7101 2.6901 2.6701 2.6501 2.6701 2.22%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.15 1.16 1.22 1.88 1.30 2.21 2.03 -
P/RPS 0.58 0.46 0.72 2.23 0.38 0.90 1.24 -39.66%
P/EPS 24.98 21.58 41.62 110.14 18.23 38.24 42.05 -29.26%
EY 4.00 4.63 2.40 0.91 5.49 2.62 2.38 41.22%
DY 0.01 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.78 0.42 0.45 0.70 0.49 0.83 0.76 1.74%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 13/11/15 25/08/15 28/05/15 26/02/15 20/11/14 28/08/14 -
Price 2.45 1.62 1.04 1.42 1.60 1.56 2.23 -
P/RPS 0.66 0.64 0.61 1.68 0.46 0.64 1.36 -38.16%
P/EPS 28.47 30.14 35.48 83.19 22.43 26.99 46.19 -27.51%
EY 3.51 3.32 2.82 1.20 4.46 3.71 2.16 38.09%
DY 0.01 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.89 0.59 0.38 0.53 0.60 0.59 0.84 3.91%

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