[MUDA] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 6777.63%
YoY- 100.8%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 381,227 353,809 371,598 451,947 353,879 325,901 316,724 13.14%
PBT 32,287 15,960 22,556 35,504 4,020 4,925 20,926 33.48%
Tax -7,475 -4,858 -6,730 2,386 -3,994 -1,458 -2,399 113.18%
NP 24,812 11,102 15,826 37,890 26 3,467 18,527 21.47%
-
NP to SH 25,087 11,485 15,706 35,970 523 4,126 18,147 24.07%
-
Tax Rate 23.15% 30.44% 29.84% -6.72% 99.35% 29.60% 11.46% -
Total Cost 356,415 342,707 355,772 414,057 353,853 322,434 298,197 12.61%
-
Net Worth 1,003,617 985,314 973,112 963,961 930,405 875,496 872,445 9.77%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,003,617 985,314 973,112 963,961 930,405 875,496 872,445 9.77%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.51% 3.14% 4.26% 8.38% 0.01% 1.06% 5.85% -
ROE 2.50% 1.17% 1.61% 3.73% 0.06% 0.47% 2.08% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 124.97 115.98 121.82 148.15 116.01 106.83 103.83 13.13%
EPS 8.22 3.77 5.15 11.79 0.17 1.35 5.95 24.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.23 3.19 3.16 3.05 2.87 2.86 9.77%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 124.97 115.99 121.82 148.16 116.01 106.84 103.83 13.13%
EPS 8.22 3.77 5.15 11.79 0.17 1.35 5.95 24.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2901 3.2301 3.1901 3.1601 3.0501 2.8701 2.8601 9.77%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.89 1.70 1.88 1.33 1.38 1.52 1.68 -
P/RPS 1.51 1.47 1.54 0.90 1.19 1.42 1.62 -4.57%
P/EPS 22.98 45.15 36.51 11.28 804.91 112.38 28.24 -12.82%
EY 4.35 2.21 2.74 8.87 0.12 0.89 3.54 14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.59 0.42 0.45 0.53 0.59 -2.27%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 21/08/18 28/05/18 26/02/18 24/11/17 25/08/17 15/05/17 -
Price 1.88 1.96 2.82 1.30 1.40 1.53 1.74 -
P/RPS 1.50 1.69 2.31 0.88 1.21 1.43 1.68 -7.27%
P/EPS 22.86 52.06 54.77 11.02 816.58 113.12 29.25 -15.14%
EY 4.37 1.92 1.83 9.07 0.12 0.88 3.42 17.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.88 0.41 0.46 0.53 0.61 -4.41%

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