[MUDA] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 44.36%
YoY- 212.47%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,558,581 1,531,233 1,503,325 1,448,451 1,357,392 1,285,089 1,243,974 16.20%
PBT 106,307 78,040 67,005 65,375 53,787 34,907 36,093 105.34%
Tax -16,677 -13,196 -9,796 -5,465 -11,449 -8,612 -8,010 62.97%
NP 89,630 64,844 57,209 59,910 42,338 26,295 28,083 116.62%
-
NP to SH 88,248 63,684 56,325 58,766 40,709 24,429 25,877 126.39%
-
Tax Rate 15.69% 16.91% 14.62% 8.36% 21.29% 24.67% 22.19% -
Total Cost 1,468,951 1,466,389 1,446,116 1,388,541 1,315,054 1,258,794 1,215,891 13.42%
-
Net Worth 1,003,617 985,314 973,112 963,961 930,405 875,496 872,445 9.77%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,003,617 985,314 973,112 963,961 930,405 875,496 872,445 9.77%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.75% 4.23% 3.81% 4.14% 3.12% 2.05% 2.26% -
ROE 8.79% 6.46% 5.79% 6.10% 4.38% 2.79% 2.97% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 510.92 501.96 492.81 474.82 444.97 421.27 407.79 16.20%
EPS 28.93 20.88 18.46 19.26 13.34 8.01 8.48 126.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.23 3.19 3.16 3.05 2.87 2.86 9.77%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 510.94 501.97 492.82 474.83 444.98 421.28 407.80 16.20%
EPS 28.93 20.88 18.46 19.26 13.35 8.01 8.48 126.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2901 3.2301 3.1901 3.1601 3.0501 2.8701 2.8601 9.77%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.89 1.70 1.88 1.33 1.38 1.52 1.68 -
P/RPS 0.37 0.34 0.38 0.28 0.31 0.36 0.41 -6.60%
P/EPS 6.53 8.14 10.18 6.90 10.34 18.98 19.80 -52.23%
EY 15.31 12.28 9.82 14.48 9.67 5.27 5.05 109.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.59 0.42 0.45 0.53 0.59 -2.27%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 21/08/18 28/05/18 26/02/18 24/11/17 25/08/17 15/05/17 -
Price 1.88 1.96 2.82 1.30 1.40 1.53 1.74 -
P/RPS 0.37 0.39 0.57 0.27 0.31 0.36 0.43 -9.52%
P/EPS 6.50 9.39 15.27 6.75 10.49 19.11 20.51 -53.48%
EY 15.39 10.65 6.55 14.82 9.53 5.23 4.88 114.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.88 0.41 0.46 0.53 0.61 -4.41%

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