[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -55.55%
YoY- 13.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,425,797 965,888 612,075 339,484 1,518,595 1,089,405 736,865 54.96%
PBT 120,027 71,384 40,938 24,185 66,049 47,706 34,995 126.58%
Tax -22,629 -16,337 -11,233 -5,942 -25,255 -16,635 -9,572 77.00%
NP 97,398 55,047 29,705 18,243 40,794 31,071 25,423 143.84%
-
NP to SH 90,020 52,958 27,981 17,487 39,337 31,781 25,687 129.84%
-
Tax Rate 18.85% 22.89% 27.44% 24.57% 38.24% 34.87% 27.35% -
Total Cost 1,328,399 910,841 582,370 321,241 1,477,801 1,058,334 711,442 51.34%
-
Net Worth 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 1,052,425 1,061,577 4.71%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 15,252 - - - 12,202 - - -
Div Payout % 16.94% - - - 31.02% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 1,052,425 1,061,577 4.71%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.83% 5.70% 4.85% 5.37% 2.69% 2.85% 3.45% -
ROE 7.91% 4.82% 2.58% 1.63% 3.72% 3.02% 2.42% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 467.40 316.63 200.65 111.29 497.82 357.12 241.55 54.97%
EPS 29.51 17.36 9.17 5.73 12.90 10.42 8.42 129.85%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.73 3.60 3.56 3.52 3.47 3.45 3.48 4.71%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 467.41 316.64 200.65 111.29 497.83 357.13 241.56 54.96%
EPS 29.51 17.36 9.17 5.73 12.90 10.42 8.42 129.85%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.7301 3.6001 3.5601 3.5201 3.4701 3.4501 3.4801 4.71%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.78 1.57 1.50 1.07 1.41 1.56 1.74 -
P/RPS 0.59 0.50 0.75 0.96 0.28 0.44 0.72 -12.37%
P/EPS 9.42 9.04 16.35 18.67 10.93 14.97 20.66 -40.61%
EY 10.62 11.06 6.12 5.36 9.15 6.68 4.84 68.45%
DY 1.80 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.75 0.44 0.42 0.30 0.41 0.45 0.50 30.87%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 29/06/20 27/02/20 28/11/19 27/08/19 -
Price 3.71 1.90 1.77 1.51 1.48 1.62 1.62 -
P/RPS 0.79 0.60 0.88 1.36 0.30 0.45 0.67 11.55%
P/EPS 12.57 10.94 19.30 26.34 11.48 15.55 19.24 -24.61%
EY 7.95 9.14 5.18 3.80 8.71 6.43 5.20 32.54%
DY 1.35 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.99 0.53 0.50 0.43 0.43 0.47 0.47 63.94%

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