[MUDA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -14.13%
YoY- -39.28%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,450,814 1,285,250 1,150,580 1,032,794 1,002,162 1,015,050 1,066,292 5.26%
PBT 77,032 51,702 44,860 27,646 39,576 57,698 24,948 20.66%
Tax -23,176 -7,714 -11,794 -9,226 -8,730 -5,966 -8,094 19.15%
NP 53,856 43,988 33,066 18,420 30,846 51,732 16,854 21.35%
-
NP to SH 54,382 44,546 33,302 17,884 29,454 53,502 14,134 25.16%
-
Tax Rate 30.09% 14.92% 26.29% 33.37% 22.06% 10.34% 32.44% -
Total Cost 1,396,958 1,241,262 1,117,514 1,014,374 971,316 963,318 1,049,438 4.88%
-
Net Worth 985,314 875,496 854,142 826,688 814,486 625,354 591,920 8.86%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 985,314 875,496 854,142 826,688 814,486 625,354 591,920 8.86%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 302,454 0.14%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.71% 3.42% 2.87% 1.78% 3.08% 5.10% 1.58% -
ROE 5.52% 5.09% 3.90% 2.16% 3.62% 8.56% 2.39% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 475.60 421.32 377.18 338.56 328.52 332.75 351.28 5.17%
EPS 17.82 14.60 10.92 5.86 9.66 17.60 4.68 24.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.23 2.87 2.80 2.71 2.67 2.05 1.95 8.77%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 475.61 421.33 377.19 338.57 328.53 332.76 349.55 5.26%
EPS 17.83 14.60 10.92 5.86 9.66 17.54 4.63 25.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2301 2.8701 2.8001 2.7101 2.6701 2.0501 1.9404 8.86%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.70 1.52 2.18 1.22 2.03 0.775 0.84 -
P/RPS 0.36 0.36 0.58 0.36 0.62 0.23 0.24 6.98%
P/EPS 9.54 10.41 19.97 20.81 21.02 4.42 18.04 -10.06%
EY 10.49 9.61 5.01 4.81 4.76 22.63 5.54 11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.78 0.45 0.76 0.38 0.43 3.54%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 25/08/17 25/08/16 25/08/15 28/08/14 21/08/13 30/08/12 -
Price 1.96 1.53 1.90 1.04 2.23 0.78 0.83 -
P/RPS 0.41 0.36 0.50 0.31 0.68 0.23 0.24 9.33%
P/EPS 10.99 10.48 17.40 17.74 23.10 4.45 17.83 -7.74%
EY 9.10 9.54 5.75 5.64 4.33 22.49 5.61 8.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.68 0.38 0.84 0.38 0.43 5.99%

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