[MUDA] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 37.59%
YoY- -19.45%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,448,451 1,357,392 1,285,089 1,243,974 1,217,754 1,204,284 1,183,745 14.35%
PBT 65,375 53,787 34,907 36,093 31,486 26,333 49,749 19.91%
Tax -5,465 -11,449 -8,612 -8,010 -10,652 -14,251 -14,195 -46.98%
NP 59,910 42,338 26,295 28,083 20,834 12,082 35,554 41.46%
-
NP to SH 58,766 40,709 24,429 25,877 18,807 10,753 33,964 43.98%
-
Tax Rate 8.36% 21.29% 24.67% 22.19% 33.83% 54.12% 28.53% -
Total Cost 1,388,541 1,315,054 1,258,794 1,215,891 1,196,920 1,192,202 1,148,191 13.46%
-
Net Worth 963,961 930,405 875,496 872,445 844,991 832,789 854,142 8.37%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 963,961 930,405 875,496 872,445 844,991 832,789 854,142 8.37%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.14% 3.12% 2.05% 2.26% 1.71% 1.00% 3.00% -
ROE 6.10% 4.38% 2.79% 2.97% 2.23% 1.29% 3.98% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 474.82 444.97 421.27 407.79 399.20 394.78 388.05 14.35%
EPS 19.26 13.34 8.01 8.48 6.17 3.52 11.13 43.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.05 2.87 2.86 2.77 2.73 2.80 8.37%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 474.83 444.98 421.28 407.80 399.21 394.79 388.06 14.35%
EPS 19.26 13.35 8.01 8.48 6.17 3.53 11.13 43.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1601 3.0501 2.8701 2.8601 2.7701 2.7301 2.8001 8.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.33 1.38 1.52 1.68 1.45 1.70 2.18 -
P/RPS 0.28 0.31 0.36 0.41 0.36 0.43 0.56 -36.92%
P/EPS 6.90 10.34 18.98 19.80 23.52 48.23 19.58 -50.01%
EY 14.48 9.67 5.27 5.05 4.25 2.07 5.11 99.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.53 0.59 0.52 0.62 0.78 -33.73%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 25/08/17 15/05/17 23/02/17 14/11/16 25/08/16 -
Price 1.30 1.40 1.53 1.74 1.51 1.61 1.90 -
P/RPS 0.27 0.31 0.36 0.43 0.38 0.41 0.49 -32.71%
P/EPS 6.75 10.49 19.11 20.51 24.49 45.67 17.07 -46.03%
EY 14.82 9.53 5.23 4.88 4.08 2.19 5.86 85.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.53 0.61 0.55 0.59 0.68 -28.56%

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