[MUDA] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 12.35%
YoY- 112.73%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 360,888 281,576 284,786 290,504 347,418 261,037 258,929 24.64%
PBT 23,916 -14,860 6,111 16,319 18,763 8,556 6,145 146.40%
Tax -3,598 -1,157 -856 -5,041 -7,197 -1,101 -2,759 19.26%
NP 20,318 -16,017 5,255 11,278 11,566 7,455 3,386 228.42%
-
NP to SH 17,913 -15,757 5,574 11,077 9,859 7,454 3,735 183.04%
-
Tax Rate 15.04% - 14.01% 30.89% 38.36% 12.87% 44.90% -
Total Cost 340,570 297,593 279,531 279,226 335,852 253,582 255,543 20.99%
-
Net Worth 844,991 832,789 854,142 848,041 841,940 835,839 826,688 1.46%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 844,991 832,789 854,142 848,041 841,940 835,839 826,688 1.46%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.63% -5.69% 1.85% 3.88% 3.33% 2.86% 1.31% -
ROE 2.12% -1.89% 0.65% 1.31% 1.17% 0.89% 0.45% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 118.30 92.30 93.36 95.23 113.89 85.57 84.88 24.64%
EPS 5.87 -5.17 1.83 3.63 3.23 2.44 1.22 183.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.73 2.80 2.78 2.76 2.74 2.71 1.46%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 118.31 92.31 93.36 95.23 113.89 85.57 84.88 24.65%
EPS 5.87 -5.17 1.83 3.63 3.23 2.44 1.22 183.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7701 2.7301 2.8001 2.7801 2.7601 2.7401 2.7101 1.46%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.45 1.70 2.18 2.05 2.15 1.16 1.22 -
P/RPS 1.23 1.84 2.34 2.15 1.89 1.36 1.44 -9.93%
P/EPS 24.69 -32.91 119.31 56.46 66.52 47.47 99.64 -60.38%
EY 4.05 -3.04 0.84 1.77 1.50 2.11 1.00 153.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.78 0.74 0.78 0.42 0.45 10.07%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 14/11/16 25/08/16 26/05/16 25/02/16 13/11/15 25/08/15 -
Price 1.51 1.61 1.90 1.97 2.45 1.62 1.04 -
P/RPS 1.28 1.74 2.04 2.07 2.15 1.89 1.23 2.67%
P/EPS 25.71 -31.17 103.98 54.25 75.81 66.30 84.94 -54.75%
EY 3.89 -3.21 0.96 1.84 1.32 1.51 1.18 120.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.68 0.71 0.89 0.59 0.38 27.81%

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