[MUDA] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 38.57%
YoY- 116.78%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,555,718 1,550,892 1,544,260 1,558,581 1,531,233 1,503,325 1,448,451 4.89%
PBT 97,351 99,521 100,872 106,307 78,040 67,005 65,375 30.49%
Tax -19,205 -19,879 -21,221 -16,677 -13,196 -9,796 -5,465 131.67%
NP 78,146 79,642 79,651 89,630 64,844 57,209 59,910 19.43%
-
NP to SH 76,030 77,213 77,534 88,248 63,684 56,325 58,766 18.78%
-
Tax Rate 19.73% 19.97% 21.04% 15.69% 16.91% 14.62% 8.36% -
Total Cost 1,477,572 1,471,250 1,464,609 1,468,951 1,466,389 1,446,116 1,388,541 4.24%
-
Net Worth 1,061,577 1,049,375 1,021,920 1,003,617 985,314 973,112 963,961 6.66%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,061,577 1,049,375 1,021,920 1,003,617 985,314 973,112 963,961 6.66%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.02% 5.14% 5.16% 5.75% 4.23% 3.81% 4.14% -
ROE 7.16% 7.36% 7.59% 8.79% 6.46% 5.79% 6.10% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 509.99 508.40 506.23 510.92 501.96 492.81 474.82 4.89%
EPS 24.92 25.31 25.42 28.93 20.88 18.46 19.26 18.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.48 3.44 3.35 3.29 3.23 3.19 3.16 6.66%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 510.00 508.42 506.24 510.94 501.97 492.82 474.83 4.89%
EPS 24.92 25.31 25.42 28.93 20.88 18.46 19.26 18.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4801 3.4401 3.3501 3.2901 3.2301 3.1901 3.1601 6.66%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.74 1.87 1.79 1.89 1.70 1.88 1.33 -
P/RPS 0.34 0.37 0.35 0.37 0.34 0.38 0.28 13.85%
P/EPS 6.98 7.39 7.04 6.53 8.14 10.18 6.90 0.77%
EY 14.32 13.54 14.20 15.31 12.28 9.82 14.48 -0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.53 0.57 0.53 0.59 0.42 12.36%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 27/02/19 22/11/18 21/08/18 28/05/18 26/02/18 -
Price 1.62 1.78 2.05 1.88 1.96 2.82 1.30 -
P/RPS 0.32 0.35 0.40 0.37 0.39 0.57 0.27 12.02%
P/EPS 6.50 7.03 8.07 6.50 9.39 15.27 6.75 -2.49%
EY 15.39 14.22 12.40 15.39 10.65 6.55 14.82 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.61 0.57 0.61 0.88 0.41 9.55%

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