[MUDA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -22.6%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,081,326 1,066,888 1,059,872 1,051,572 1,037,316 1,038,420 1,030,327 3.27%
PBT 32,470 28,734 32,756 34,699 39,391 42,887 55,274 -29.83%
Tax -9,631 -10,393 -9,245 -10,145 -6,170 -6,665 -6,350 31.97%
NP 22,839 18,341 23,511 24,554 33,221 36,222 48,924 -39.79%
-
NP to SH 20,523 15,974 20,769 21,759 28,114 31,202 45,573 -41.21%
-
Tax Rate 29.66% 36.17% 28.22% 29.24% 15.66% 15.54% 11.49% -
Total Cost 1,058,487 1,048,547 1,036,361 1,027,018 1,004,095 1,002,198 981,403 5.16%
-
Net Worth 835,839 826,688 820,587 814,486 808,385 814,486 805,334 2.50%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 835,839 826,688 820,587 814,486 808,385 814,486 805,334 2.50%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.11% 1.72% 2.22% 2.33% 3.20% 3.49% 4.75% -
ROE 2.46% 1.93% 2.53% 2.67% 3.48% 3.83% 5.66% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 354.47 349.74 347.44 344.72 340.05 340.41 337.76 3.26%
EPS 6.73 5.24 6.81 7.13 9.22 10.23 14.94 -41.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.71 2.69 2.67 2.65 2.67 2.64 2.50%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 354.48 349.75 347.45 344.73 340.06 340.42 337.76 3.27%
EPS 6.73 5.24 6.81 7.13 9.22 10.23 14.94 -41.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7401 2.7101 2.6901 2.6701 2.6501 2.6701 2.6401 2.50%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.16 1.22 1.88 1.30 2.21 2.03 1.70 -
P/RPS 0.33 0.35 0.54 0.38 0.65 0.60 0.50 -24.17%
P/EPS 17.24 23.30 27.61 18.23 23.98 19.85 11.38 31.87%
EY 5.80 4.29 3.62 5.49 4.17 5.04 8.79 -24.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.70 0.49 0.83 0.76 0.64 -24.46%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 13/11/15 25/08/15 28/05/15 26/02/15 20/11/14 28/08/14 28/05/14 -
Price 1.62 1.04 1.42 1.60 1.56 2.23 1.90 -
P/RPS 0.46 0.30 0.41 0.46 0.46 0.66 0.56 -12.28%
P/EPS 24.08 19.86 20.86 22.43 16.93 21.80 12.72 52.97%
EY 4.15 5.04 4.79 4.46 5.91 4.59 7.86 -34.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.38 0.53 0.60 0.59 0.84 0.72 -12.42%

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