[MUDA] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 19.92%
YoY- 160.51%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,740,745 1,640,897 1,628,501 1,501,327 1,425,797 1,395,078 1,393,805 15.92%
PBT 108,134 132,489 158,564 144,254 120,027 89,727 71,992 31.05%
Tax -23,155 -25,861 -29,399 -28,120 -22,629 -24,957 -26,916 -9.52%
NP 84,979 106,628 129,165 116,134 97,398 64,770 45,076 52.43%
-
NP to SH 77,865 98,415 121,806 107,954 90,020 60,514 41,631 51.63%
-
Tax Rate 21.41% 19.52% 18.54% 19.49% 18.85% 27.81% 37.39% -
Total Cost 1,655,766 1,534,269 1,499,336 1,385,193 1,328,399 1,330,308 1,348,729 14.60%
-
Net Worth 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 13.72%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 13.72%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.88% 6.50% 7.93% 7.74% 6.83% 4.64% 3.23% -
ROE 5.91% 7.59% 10.16% 9.19% 7.91% 5.51% 3.83% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 570.64 537.91 533.85 492.16 467.40 457.33 456.91 15.92%
EPS 25.53 32.26 39.93 35.39 29.51 19.84 13.65 51.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.32 4.25 3.93 3.85 3.73 3.60 3.56 13.72%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 570.65 537.92 533.86 492.17 467.41 457.34 456.92 15.92%
EPS 25.53 32.26 39.93 35.39 29.51 19.84 13.65 51.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3201 4.2501 3.9301 3.8501 3.7301 3.6001 3.5601 13.72%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.76 2.77 2.60 2.60 2.78 1.57 1.50 -
P/RPS 0.48 0.51 0.49 0.53 0.59 0.34 0.33 28.28%
P/EPS 10.81 8.59 6.51 7.35 9.42 7.91 10.99 -1.09%
EY 9.25 11.65 15.36 13.61 10.62 12.64 9.10 1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.66 0.68 0.75 0.44 0.42 32.31%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 19/11/21 17/08/21 25/05/21 25/02/21 26/11/20 27/08/20 -
Price 2.66 2.76 2.77 2.81 3.71 1.90 1.77 -
P/RPS 0.47 0.51 0.52 0.57 0.79 0.42 0.39 13.20%
P/EPS 10.42 8.56 6.94 7.94 12.57 9.58 12.97 -13.54%
EY 9.60 11.69 14.42 12.59 7.95 10.44 7.71 15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.70 0.73 0.99 0.53 0.50 15.37%

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