[MUDA] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 5.34%
YoY- -46.33%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,425,797 1,395,078 1,393,805 1,479,849 1,518,595 1,527,031 1,555,718 -5.62%
PBT 120,027 89,727 71,992 69,029 66,049 77,775 97,351 14.90%
Tax -22,629 -24,957 -26,916 -25,809 -25,255 -18,793 -19,205 11.50%
NP 97,398 64,770 45,076 43,220 40,794 58,982 78,146 15.73%
-
NP to SH 90,020 60,514 41,631 41,439 39,337 57,037 76,030 11.86%
-
Tax Rate 18.85% 27.81% 37.39% 37.39% 38.24% 24.16% 19.73% -
Total Cost 1,328,399 1,330,308 1,348,729 1,436,629 1,477,801 1,468,049 1,477,572 -6.81%
-
Net Worth 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 1,052,425 1,061,577 4.71%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 1,052,425 1,061,577 4.71%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.83% 4.64% 3.23% 2.92% 2.69% 3.86% 5.02% -
ROE 7.91% 5.51% 3.83% 3.86% 3.72% 5.42% 7.16% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 467.40 457.33 456.91 485.12 497.82 500.58 509.99 -5.62%
EPS 29.51 19.84 13.65 13.58 12.90 18.70 24.92 11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.60 3.56 3.52 3.47 3.45 3.48 4.71%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 467.41 457.34 456.92 485.13 497.83 500.59 510.00 -5.62%
EPS 29.51 19.84 13.65 13.58 12.90 18.70 24.92 11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7301 3.6001 3.5601 3.5201 3.4701 3.4501 3.4801 4.71%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.78 1.57 1.50 1.07 1.41 1.56 1.74 -
P/RPS 0.59 0.34 0.33 0.22 0.28 0.31 0.34 44.16%
P/EPS 9.42 7.91 10.99 7.88 10.93 8.34 6.98 22.01%
EY 10.62 12.64 9.10 12.70 9.15 11.99 14.32 -17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.44 0.42 0.30 0.41 0.45 0.50 30.87%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 29/06/20 27/02/20 28/11/19 27/08/19 -
Price 3.71 1.90 1.77 1.51 1.48 1.62 1.62 -
P/RPS 0.79 0.42 0.39 0.31 0.30 0.32 0.32 82.16%
P/EPS 12.57 9.58 12.97 11.12 11.48 8.66 6.50 54.91%
EY 7.95 10.44 7.71 9.00 8.71 11.54 15.39 -35.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.53 0.50 0.43 0.43 0.47 0.47 63.94%

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