[MUDA] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 74.9%
YoY- -28.37%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,357,392 1,285,089 1,243,974 1,217,754 1,204,284 1,183,745 1,157,888 11.16%
PBT 53,787 34,907 36,093 31,486 26,333 49,749 49,783 5.28%
Tax -11,449 -8,612 -8,010 -10,652 -14,251 -14,195 -16,098 -20.30%
NP 42,338 26,295 28,083 20,834 12,082 35,554 33,685 16.44%
-
NP to SH 40,709 24,429 25,877 18,807 10,753 33,964 32,125 17.08%
-
Tax Rate 21.29% 24.67% 22.19% 33.83% 54.12% 28.53% 32.34% -
Total Cost 1,315,054 1,258,794 1,215,891 1,196,920 1,192,202 1,148,191 1,124,203 11.00%
-
Net Worth 930,405 875,496 872,445 844,991 832,789 854,142 848,041 6.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 930,405 875,496 872,445 844,991 832,789 854,142 848,041 6.36%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.12% 2.05% 2.26% 1.71% 1.00% 3.00% 2.91% -
ROE 4.38% 2.79% 2.97% 2.23% 1.29% 3.98% 3.79% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 444.97 421.27 407.79 399.20 394.78 388.05 379.57 11.16%
EPS 13.34 8.01 8.48 6.17 3.52 11.13 10.53 17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 2.87 2.86 2.77 2.73 2.80 2.78 6.36%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 444.98 421.28 407.80 399.21 394.79 388.06 379.58 11.16%
EPS 13.35 8.01 8.48 6.17 3.53 11.13 10.53 17.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0501 2.8701 2.8601 2.7701 2.7301 2.8001 2.7801 6.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.38 1.52 1.68 1.45 1.70 2.18 2.05 -
P/RPS 0.31 0.36 0.41 0.36 0.43 0.56 0.54 -30.90%
P/EPS 10.34 18.98 19.80 23.52 48.23 19.58 19.47 -34.39%
EY 9.67 5.27 5.05 4.25 2.07 5.11 5.14 52.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.59 0.52 0.62 0.78 0.74 -28.20%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 15/05/17 23/02/17 14/11/16 25/08/16 26/05/16 -
Price 1.40 1.53 1.74 1.51 1.61 1.90 1.97 -
P/RPS 0.31 0.36 0.43 0.38 0.41 0.49 0.52 -29.14%
P/EPS 10.49 19.11 20.51 24.49 45.67 17.07 18.71 -31.98%
EY 9.53 5.23 4.88 4.08 2.19 5.86 5.35 46.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.61 0.55 0.59 0.68 0.71 -25.10%

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