[MUDA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -4.15%
YoY- 117.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,544,260 1,558,581 1,531,233 1,503,325 1,448,451 1,357,392 1,285,089 12.99%
PBT 100,872 106,307 78,040 67,005 65,375 53,787 34,907 102.48%
Tax -21,221 -16,677 -13,196 -9,796 -5,465 -11,449 -8,612 82.13%
NP 79,651 89,630 64,844 57,209 59,910 42,338 26,295 108.93%
-
NP to SH 77,534 88,248 63,684 56,325 58,766 40,709 24,429 115.51%
-
Tax Rate 21.04% 15.69% 16.91% 14.62% 8.36% 21.29% 24.67% -
Total Cost 1,464,609 1,468,951 1,466,389 1,446,116 1,388,541 1,315,054 1,258,794 10.59%
-
Net Worth 1,021,920 1,003,617 985,314 973,112 963,961 930,405 875,496 10.82%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,021,920 1,003,617 985,314 973,112 963,961 930,405 875,496 10.82%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.16% 5.75% 4.23% 3.81% 4.14% 3.12% 2.05% -
ROE 7.59% 8.79% 6.46% 5.79% 6.10% 4.38% 2.79% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 506.23 510.92 501.96 492.81 474.82 444.97 421.27 12.99%
EPS 25.42 28.93 20.88 18.46 19.26 13.34 8.01 115.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.29 3.23 3.19 3.16 3.05 2.87 10.82%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 506.24 510.94 501.97 492.82 474.83 444.98 421.28 12.99%
EPS 25.42 28.93 20.88 18.46 19.26 13.35 8.01 115.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3501 3.2901 3.2301 3.1901 3.1601 3.0501 2.8701 10.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.79 1.89 1.70 1.88 1.33 1.38 1.52 -
P/RPS 0.35 0.37 0.34 0.38 0.28 0.31 0.36 -1.85%
P/EPS 7.04 6.53 8.14 10.18 6.90 10.34 18.98 -48.28%
EY 14.20 15.31 12.28 9.82 14.48 9.67 5.27 93.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.53 0.59 0.42 0.45 0.53 0.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 22/11/18 21/08/18 28/05/18 26/02/18 24/11/17 25/08/17 -
Price 2.05 1.88 1.96 2.82 1.30 1.40 1.53 -
P/RPS 0.40 0.37 0.39 0.57 0.27 0.31 0.36 7.25%
P/EPS 8.07 6.50 9.39 15.27 6.75 10.49 19.11 -43.62%
EY 12.40 15.39 10.65 6.55 14.82 9.53 5.23 77.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.61 0.88 0.41 0.46 0.53 9.79%

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