[MUDA] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 138.01%
YoY- 309.86%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 399,765 415,014 459,909 353,813 272,591 339,484 429,190 -4.62%
PBT 31,063 48,412 48,643 30,446 16,753 24,185 18,343 42.11%
Tax -6,570 -11,433 -6,292 -5,104 -5,291 -5,942 -8,620 -16.57%
NP 24,493 36,979 42,351 25,342 11,462 18,243 9,723 85.24%
-
NP to SH 24,346 35,421 37,062 24,977 10,494 17,487 7,556 118.30%
-
Tax Rate 21.15% 23.62% 12.94% 16.76% 31.58% 24.57% 46.99% -
Total Cost 375,272 378,035 417,558 328,471 261,129 321,241 419,467 -7.15%
-
Net Worth 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 8.66%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 8.66%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.13% 8.91% 9.21% 7.16% 4.20% 5.37% 2.27% -
ROE 2.03% 3.02% 3.26% 2.27% 0.97% 1.63% 0.71% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 131.05 136.05 150.76 115.98 89.36 111.29 140.69 -4.62%
EPS 7.98 11.61 12.15 8.19 3.44 5.73 2.48 118.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.85 3.73 3.60 3.56 3.52 3.47 8.66%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 131.05 136.05 150.77 115.99 89.36 111.29 140.70 -4.63%
EPS 7.98 11.61 12.15 8.19 3.44 5.73 2.48 118.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9301 3.8501 3.7301 3.6001 3.5601 3.5201 3.4701 8.66%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.60 2.60 2.78 1.57 1.50 1.07 1.41 -
P/RPS 1.98 1.91 1.84 1.35 1.68 0.96 1.00 57.74%
P/EPS 32.58 22.39 22.88 19.17 43.60 18.67 56.92 -31.08%
EY 3.07 4.47 4.37 5.22 2.29 5.36 1.76 44.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.75 0.44 0.42 0.30 0.41 37.39%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/08/21 25/05/21 25/02/21 26/11/20 27/08/20 29/06/20 27/02/20 -
Price 2.77 2.81 3.71 1.90 1.77 1.51 1.48 -
P/RPS 2.11 2.07 2.46 1.64 1.98 1.36 1.05 59.31%
P/EPS 34.71 24.20 30.54 23.21 51.45 26.34 59.75 -30.40%
EY 2.88 4.13 3.27 4.31 1.94 3.80 1.67 43.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.99 0.53 0.50 0.43 0.43 38.42%

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