[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -73.27%
YoY- -13.45%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,544,260 1,106,634 725,407 371,598 1,448,451 996,504 642,625 79.12%
PBT 100,872 70,803 38,516 22,556 65,375 29,871 25,851 147.23%
Tax -21,221 -19,063 -11,588 -6,730 -5,465 -7,851 -3,857 210.69%
NP 79,651 51,740 26,928 15,826 59,910 22,020 21,994 135.27%
-
NP to SH 77,534 52,278 27,191 15,706 58,766 22,796 22,273 129.16%
-
Tax Rate 21.04% 26.92% 30.09% 29.84% 8.36% 26.28% 14.92% -
Total Cost 1,464,609 1,054,894 698,479 355,772 1,388,541 974,484 620,631 76.97%
-
Net Worth 1,021,920 1,003,617 985,314 973,112 963,961 930,405 875,496 10.82%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,727 - - - 10,676 - - -
Div Payout % 17.70% - - - 18.17% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,021,920 1,003,617 985,314 973,112 963,961 930,405 875,496 10.82%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.16% 4.68% 3.71% 4.26% 4.14% 2.21% 3.42% -
ROE 7.59% 5.21% 2.76% 1.61% 6.10% 2.45% 2.54% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 506.23 362.77 237.80 121.82 474.82 326.67 210.66 79.12%
EPS 25.42 17.14 8.91 5.15 19.26 7.47 7.30 129.21%
DPS 4.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 3.35 3.29 3.23 3.19 3.16 3.05 2.87 10.82%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 506.24 362.78 237.80 121.82 474.83 326.68 210.67 79.11%
EPS 25.42 17.14 8.91 5.15 19.26 7.47 7.30 129.21%
DPS 4.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 3.3501 3.2901 3.2301 3.1901 3.1601 3.0501 2.8701 10.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.79 1.89 1.70 1.88 1.33 1.38 1.52 -
P/RPS 0.35 0.52 0.71 1.54 0.28 0.42 0.72 -38.09%
P/EPS 7.04 11.03 19.07 36.51 6.90 18.47 20.82 -51.36%
EY 14.20 9.07 5.24 2.74 14.48 5.42 4.80 105.67%
DY 2.51 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.53 0.57 0.53 0.59 0.42 0.45 0.53 0.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 22/11/18 21/08/18 28/05/18 26/02/18 24/11/17 25/08/17 -
Price 2.05 1.88 1.96 2.82 1.30 1.40 1.53 -
P/RPS 0.40 0.52 0.82 2.31 0.27 0.43 0.73 -32.96%
P/EPS 8.07 10.97 21.99 54.77 6.75 18.73 20.95 -46.96%
EY 12.40 9.12 4.55 1.83 14.82 5.34 4.77 88.73%
DY 2.20 0.00 0.00 0.00 2.69 0.00 0.00 -
P/NAPS 0.61 0.57 0.61 0.88 0.41 0.46 0.53 9.79%

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