[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -60.65%
YoY- 102.56%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,740,745 1,180,988 814,779 415,014 1,425,797 965,888 612,075 100.35%
PBT 108,134 83,846 79,475 48,412 120,027 71,384 40,938 90.74%
Tax -23,155 -19,569 -18,003 -11,433 -22,629 -16,337 -11,233 61.75%
NP 84,979 64,277 61,472 36,979 97,398 55,047 29,705 101.13%
-
NP to SH 77,865 61,353 59,767 35,421 90,020 52,958 27,981 97.47%
-
Tax Rate 21.41% 23.34% 22.65% 23.62% 18.85% 22.89% 27.44% -
Total Cost 1,655,766 1,116,711 753,307 378,035 1,328,399 910,841 582,370 100.31%
-
Net Worth 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 13.72%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 15,252 - - 11,744 15,252 - - -
Div Payout % 19.59% - - 33.16% 16.94% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 13.72%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.88% 5.44% 7.54% 8.91% 6.83% 5.70% 4.85% -
ROE 5.91% 4.73% 4.99% 3.02% 7.91% 4.82% 2.58% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 570.64 387.14 267.10 136.05 467.40 316.63 200.65 100.34%
EPS 25.54 20.11 19.59 11.61 29.51 17.36 9.17 97.58%
DPS 5.00 0.00 0.00 3.85 5.00 0.00 0.00 -
NAPS 4.32 4.25 3.93 3.85 3.73 3.60 3.56 13.72%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 570.65 387.15 267.10 136.05 467.41 316.64 200.65 100.35%
EPS 25.53 20.11 19.59 11.61 29.51 17.36 9.17 97.53%
DPS 5.00 0.00 0.00 3.85 5.00 0.00 0.00 -
NAPS 4.3201 4.2501 3.9301 3.8501 3.7301 3.6001 3.5601 13.72%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.76 2.77 2.60 2.60 2.78 1.57 1.50 -
P/RPS 0.48 0.72 0.97 1.91 0.59 0.50 0.75 -25.67%
P/EPS 10.81 13.77 13.27 22.39 9.42 9.04 16.35 -24.04%
EY 9.25 7.26 7.54 4.47 10.62 11.06 6.12 31.60%
DY 1.81 0.00 0.00 1.48 1.80 0.00 0.00 -
P/NAPS 0.64 0.65 0.66 0.68 0.75 0.44 0.42 32.31%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 19/11/21 17/08/21 25/05/21 25/02/21 26/11/20 27/08/20 -
Price 2.66 2.76 2.77 2.81 3.71 1.90 1.77 -
P/RPS 0.47 0.71 1.04 2.07 0.79 0.60 0.88 -34.09%
P/EPS 10.42 13.72 14.14 24.20 12.57 10.94 19.30 -33.62%
EY 9.60 7.29 7.07 4.13 7.95 9.14 5.18 50.70%
DY 1.88 0.00 0.00 1.37 1.35 0.00 0.00 -
P/NAPS 0.62 0.65 0.70 0.73 0.99 0.53 0.50 15.37%

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