[MUDA] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -19.2%
YoY- 62.63%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,828,067 1,791,224 1,740,745 1,640,897 1,628,501 1,501,327 1,425,797 18.07%
PBT 39,166 77,232 108,134 132,489 158,564 144,254 120,027 -52.69%
Tax -10,482 -16,413 -23,155 -25,861 -29,399 -28,120 -22,629 -40.21%
NP 28,684 60,819 84,979 106,628 129,165 116,134 97,398 -55.83%
-
NP to SH 22,100 54,696 77,865 98,415 121,806 107,954 90,020 -60.89%
-
Tax Rate 26.76% 21.25% 21.41% 19.52% 18.54% 19.49% 18.85% -
Total Cost 1,799,383 1,730,405 1,655,766 1,534,269 1,499,336 1,385,193 1,328,399 22.49%
-
Net Worth 1,326,971 1,330,022 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 10.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,326,971 1,330,022 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 10.82%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.57% 3.40% 4.88% 6.50% 7.93% 7.74% 6.83% -
ROE 1.67% 4.11% 5.91% 7.59% 10.16% 9.19% 7.91% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 599.27 587.19 570.64 537.91 533.85 492.16 467.40 18.07%
EPS 7.24 17.93 25.53 32.26 39.93 35.39 29.51 -60.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 4.36 4.32 4.25 3.93 3.85 3.73 10.82%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 599.28 587.20 570.65 537.92 533.86 492.17 467.41 18.07%
EPS 7.24 17.93 25.53 32.26 39.93 35.39 29.51 -60.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3501 4.3601 4.3201 4.2501 3.9301 3.8501 3.7301 10.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.89 2.32 2.76 2.77 2.60 2.60 2.78 -
P/RPS 0.32 0.40 0.48 0.51 0.49 0.53 0.59 -33.56%
P/EPS 26.09 12.94 10.81 8.59 6.51 7.35 9.42 97.58%
EY 3.83 7.73 9.25 11.65 15.36 13.61 10.62 -49.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.64 0.65 0.66 0.68 0.75 -31.05%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 24/05/22 24/02/22 19/11/21 17/08/21 25/05/21 25/02/21 -
Price 1.97 2.30 2.66 2.76 2.77 2.81 3.71 -
P/RPS 0.33 0.39 0.47 0.51 0.52 0.57 0.79 -44.20%
P/EPS 27.19 12.83 10.42 8.56 6.94 7.94 12.57 67.49%
EY 3.68 7.80 9.60 11.69 14.42 12.59 7.95 -40.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.62 0.65 0.70 0.73 0.99 -40.96%

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