[MUDA] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- -13.5%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,505,424 1,768,888 1,740,745 1,425,797 1,518,595 1,544,260 1,448,451 0.64%
PBT -49,368 -14,953 108,134 120,027 66,049 100,872 65,375 -
Tax 23,920 7,029 -23,155 -22,629 -25,255 -21,221 -5,465 -
NP -25,448 -7,924 84,979 97,398 40,794 79,651 59,910 -
-
NP to SH -30,791 -10,759 77,865 90,020 39,337 77,534 58,766 -
-
Tax Rate - - 21.41% 18.85% 38.24% 21.04% 8.36% -
Total Cost 1,530,872 1,776,812 1,655,766 1,328,399 1,477,801 1,464,609 1,388,541 1.63%
-
Net Worth 1,253,759 1,293,416 1,317,820 1,137,840 1,058,526 1,021,920 963,961 4.47%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 9,151 12,202 15,252 15,252 12,202 13,727 10,676 -2.53%
Div Payout % 0.00% 0.00% 19.59% 16.94% 31.02% 17.70% 18.17% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,253,759 1,293,416 1,317,820 1,137,840 1,058,526 1,021,920 963,961 4.47%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -1.69% -0.45% 4.88% 6.83% 2.69% 5.16% 4.14% -
ROE -2.46% -0.83% 5.91% 7.91% 3.72% 7.59% 6.10% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 493.50 579.87 570.64 467.40 497.82 506.23 474.82 0.64%
EPS -10.09 -3.53 25.54 29.51 12.90 25.42 19.26 -
DPS 3.00 4.00 5.00 5.00 4.00 4.50 3.50 -2.53%
NAPS 4.11 4.24 4.32 3.73 3.47 3.35 3.16 4.47%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 493.51 579.88 570.65 467.41 497.83 506.24 474.83 0.64%
EPS -10.09 -3.53 25.53 29.51 12.90 25.42 19.26 -
DPS 3.00 4.00 5.00 5.00 4.00 4.50 3.50 -2.53%
NAPS 4.1101 4.2401 4.3201 3.7301 3.4701 3.3501 3.1601 4.47%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.43 1.90 2.76 2.78 1.41 1.79 1.33 -
P/RPS 0.29 0.33 0.48 0.59 0.28 0.35 0.28 0.58%
P/EPS -14.17 -53.87 10.81 9.42 10.93 7.04 6.90 -
EY -7.06 -1.86 9.25 10.62 9.15 14.20 14.48 -
DY 2.10 2.11 1.81 1.80 2.84 2.51 2.63 -3.67%
P/NAPS 0.35 0.45 0.64 0.75 0.41 0.53 0.42 -2.99%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 24/02/22 25/02/21 27/02/20 27/02/19 26/02/18 -
Price 1.39 1.79 2.66 3.71 1.48 2.05 1.30 -
P/RPS 0.28 0.31 0.47 0.79 0.30 0.40 0.27 0.60%
P/EPS -13.77 -50.75 10.42 12.57 11.48 8.07 6.75 -
EY -7.26 -1.97 9.60 7.95 8.71 12.40 14.82 -
DY 2.16 2.23 1.88 1.35 2.70 2.20 2.69 -3.58%
P/NAPS 0.34 0.42 0.62 0.99 0.43 0.61 0.41 -3.07%

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