[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -80.16%
YoY- -2.04%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,518,595 1,089,405 736,865 378,230 1,544,260 1,106,634 725,407 63.42%
PBT 66,049 47,706 34,995 21,205 100,872 70,803 38,516 43.12%
Tax -25,255 -16,635 -9,572 -5,388 -21,221 -19,063 -11,588 67.85%
NP 40,794 31,071 25,423 15,817 79,651 51,740 26,928 31.80%
-
NP to SH 39,337 31,781 25,687 15,385 77,534 52,278 27,191 27.82%
-
Tax Rate 38.24% 34.87% 27.35% 25.41% 21.04% 26.92% 30.09% -
Total Cost 1,477,801 1,058,334 711,442 362,413 1,464,609 1,054,894 698,479 64.58%
-
Net Worth 1,058,526 1,052,425 1,061,577 1,049,375 1,021,920 1,003,617 985,314 4.88%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 12,202 - - - 13,727 - - -
Div Payout % 31.02% - - - 17.70% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,058,526 1,052,425 1,061,577 1,049,375 1,021,920 1,003,617 985,314 4.88%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.69% 2.85% 3.45% 4.18% 5.16% 4.68% 3.71% -
ROE 3.72% 3.02% 2.42% 1.47% 7.59% 5.21% 2.76% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 497.82 357.12 241.55 123.99 506.23 362.77 237.80 63.42%
EPS 12.90 10.42 8.42 5.04 25.42 17.14 8.91 27.89%
DPS 4.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 3.47 3.45 3.48 3.44 3.35 3.29 3.23 4.88%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 497.83 357.13 241.56 123.99 506.24 362.78 237.80 63.42%
EPS 12.90 10.42 8.42 5.04 25.42 17.14 8.91 27.89%
DPS 4.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 3.4701 3.4501 3.4801 3.4401 3.3501 3.2901 3.2301 4.88%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.41 1.56 1.74 1.87 1.79 1.89 1.70 -
P/RPS 0.28 0.44 0.72 1.51 0.35 0.52 0.71 -46.13%
P/EPS 10.93 14.97 20.66 37.08 7.04 11.03 19.07 -30.93%
EY 9.15 6.68 4.84 2.70 14.20 9.07 5.24 44.86%
DY 2.84 0.00 0.00 0.00 2.51 0.00 0.00 -
P/NAPS 0.41 0.45 0.50 0.54 0.53 0.57 0.53 -15.69%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 27/08/19 30/05/19 27/02/19 22/11/18 21/08/18 -
Price 1.48 1.62 1.62 1.78 2.05 1.88 1.96 -
P/RPS 0.30 0.45 0.67 1.44 0.40 0.52 0.82 -48.75%
P/EPS 11.48 15.55 19.24 35.29 8.07 10.97 21.99 -35.08%
EY 8.71 6.43 5.20 2.83 12.40 9.12 4.55 53.98%
DY 2.70 0.00 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 0.43 0.47 0.47 0.52 0.61 0.57 0.61 -20.74%

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