[MUDA] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 45.36%
YoY- 6.1%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,628,501 1,501,327 1,425,797 1,395,078 1,393,805 1,479,849 1,518,595 4.77%
PBT 158,564 144,254 120,027 89,727 71,992 69,029 66,049 79.38%
Tax -29,399 -28,120 -22,629 -24,957 -26,916 -25,809 -25,255 10.67%
NP 129,165 116,134 97,398 64,770 45,076 43,220 40,794 115.77%
-
NP to SH 121,806 107,954 90,020 60,514 41,631 41,439 39,337 112.59%
-
Tax Rate 18.54% 19.49% 18.85% 27.81% 37.39% 37.39% 38.24% -
Total Cost 1,499,336 1,385,193 1,328,399 1,330,308 1,348,729 1,436,629 1,477,801 0.97%
-
Net Worth 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 8.66%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 8.66%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.93% 7.74% 6.83% 4.64% 3.23% 2.92% 2.69% -
ROE 10.16% 9.19% 7.91% 5.51% 3.83% 3.86% 3.72% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 533.85 492.16 467.40 457.33 456.91 485.12 497.82 4.77%
EPS 39.93 35.39 29.51 19.84 13.65 13.58 12.90 112.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.85 3.73 3.60 3.56 3.52 3.47 8.66%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 533.86 492.17 467.41 457.34 456.92 485.13 497.83 4.77%
EPS 39.93 35.39 29.51 19.84 13.65 13.58 12.90 112.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9301 3.8501 3.7301 3.6001 3.5601 3.5201 3.4701 8.66%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.60 2.60 2.78 1.57 1.50 1.07 1.41 -
P/RPS 0.49 0.53 0.59 0.34 0.33 0.22 0.28 45.26%
P/EPS 6.51 7.35 9.42 7.91 10.99 7.88 10.93 -29.23%
EY 15.36 13.61 10.62 12.64 9.10 12.70 9.15 41.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.75 0.44 0.42 0.30 0.41 37.39%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/08/21 25/05/21 25/02/21 26/11/20 27/08/20 29/06/20 27/02/20 -
Price 2.77 2.81 3.71 1.90 1.77 1.51 1.48 -
P/RPS 0.52 0.57 0.79 0.42 0.39 0.31 0.30 44.34%
P/EPS 6.94 7.94 12.57 9.58 12.97 11.12 11.48 -28.52%
EY 14.42 12.59 7.95 10.44 7.71 9.00 8.71 39.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.99 0.53 0.50 0.43 0.43 38.42%

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