[MUDA] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 28.48%
YoY- -27.0%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,183,745 1,157,888 1,124,852 1,081,326 1,066,888 1,059,872 1,051,572 8.22%
PBT 49,749 49,783 41,142 32,470 28,734 32,756 34,699 27.17%
Tax -14,195 -16,098 -12,911 -9,631 -10,393 -9,245 -10,145 25.12%
NP 35,554 33,685 28,231 22,839 18,341 23,511 24,554 28.01%
-
NP to SH 33,964 32,125 26,255 20,523 15,974 20,769 21,759 34.59%
-
Tax Rate 28.53% 32.34% 31.38% 29.66% 36.17% 28.22% 29.24% -
Total Cost 1,148,191 1,124,203 1,096,621 1,058,487 1,048,547 1,036,361 1,027,018 7.72%
-
Net Worth 854,142 848,041 841,940 835,839 826,688 820,587 814,486 3.22%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 854,142 848,041 841,940 835,839 826,688 820,587 814,486 3.22%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.00% 2.91% 2.51% 2.11% 1.72% 2.22% 2.33% -
ROE 3.98% 3.79% 3.12% 2.46% 1.93% 2.53% 2.67% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 388.05 379.57 368.74 354.47 349.74 347.44 344.72 8.22%
EPS 11.13 10.53 8.61 6.73 5.24 6.81 7.13 34.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.78 2.76 2.74 2.71 2.69 2.67 3.22%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 388.05 379.57 368.74 354.47 349.74 347.44 344.72 8.22%
EPS 11.13 10.53 8.61 6.73 5.24 6.81 7.13 34.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.78 2.76 2.74 2.71 2.69 2.67 3.22%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.18 2.05 2.15 1.16 1.22 1.88 1.30 -
P/RPS 0.56 0.54 0.58 0.33 0.35 0.54 0.38 29.53%
P/EPS 19.58 19.47 24.98 17.24 23.30 27.61 18.23 4.88%
EY 5.11 5.14 4.00 5.80 4.29 3.62 5.49 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.78 0.42 0.45 0.70 0.49 36.37%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 13/11/15 25/08/15 28/05/15 26/02/15 -
Price 1.90 1.97 2.45 1.62 1.04 1.42 1.60 -
P/RPS 0.49 0.52 0.66 0.46 0.30 0.41 0.46 4.30%
P/EPS 17.07 18.71 28.47 24.08 19.86 20.86 22.43 -16.65%
EY 5.86 5.35 3.51 4.15 5.04 4.79 4.46 19.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.89 0.59 0.38 0.53 0.60 8.71%

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