[MUDA] QoQ 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- 131.43%
YoY- 13.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 459,909 353,813 272,591 339,484 429,190 352,540 358,635 17.94%
PBT 48,643 30,446 16,753 24,185 18,343 12,711 13,790 130.84%
Tax -6,292 -5,104 -5,291 -5,942 -8,620 -7,063 -4,184 31.09%
NP 42,351 25,342 11,462 18,243 9,723 5,648 9,606 167.66%
-
NP to SH 37,062 24,977 10,494 17,487 7,556 6,094 10,302 133.87%
-
Tax Rate 12.94% 16.76% 31.58% 24.57% 46.99% 55.57% 30.34% -
Total Cost 417,558 328,471 261,129 321,241 419,467 346,892 349,029 12.63%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 9.21% 7.16% 4.20% 5.37% 2.27% 1.60% 2.68% -
ROE 3.26% 2.27% 0.97% 1.63% 0.71% 0.58% 0.97% -
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 150.76 115.98 89.36 111.29 140.69 115.57 117.57 17.94%
EPS 12.15 8.19 3.44 5.73 2.48 2.00 3.38 133.75%
DPS 0.00 0.00 0.00 0.00 0.00 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 150.77 115.99 89.36 111.29 140.70 115.57 117.57 17.94%
EPS 12.15 8.19 3.44 5.73 2.48 2.00 3.38 133.75%
DPS 0.00 0.00 0.00 0.00 0.00 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 1.84 1.35 1.68 0.96 1.00 1.35 1.48 15.54%
P/EPS 22.88 19.17 43.60 18.67 56.92 78.09 51.52 -41.64%
EY 4.37 5.22 2.29 5.36 1.76 1.28 1.94 71.41%
DY 0.00 0.00 0.00 0.00 0.00 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 2.46 1.64 1.98 1.36 1.05 1.40 1.38 46.76%
P/EPS 30.54 23.21 51.45 26.34 59.75 81.09 47.97 -25.89%
EY 3.27 4.31 1.94 3.80 1.67 1.23 2.08 35.01%
DY 0.00 0.00 0.00 0.00 0.00 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