[MUDA] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 22.24%
YoY- -7.01%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,475,512 1,328,672 1,142,488 1,036,578 996,906 1,006,970 1,037,672 6.03%
PBT 94,404 39,828 10,093 29,838 32,810 49,553 23,313 26.23%
Tax -25,417 -10,468 -9,405 -7,618 -8,304 -7,121 -7,625 22.21%
NP 68,986 29,360 688 22,220 24,506 42,432 15,688 27.98%
-
NP to SH 69,704 30,394 1,192 21,861 23,509 43,658 13,368 31.66%
-
Tax Rate 26.92% 26.28% 93.18% 25.53% 25.31% 14.37% 32.71% -
Total Cost 1,406,525 1,299,312 1,141,800 1,014,358 972,400 964,538 1,021,984 5.46%
-
Net Worth 1,003,617 930,405 832,789 835,839 808,385 786,861 585,727 9.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,003,617 930,405 832,789 835,839 808,385 786,861 585,727 9.38%
NOSH 305,051 305,051 305,051 305,051 305,051 304,985 303,486 0.08%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.68% 2.21% 0.06% 2.14% 2.46% 4.21% 1.51% -
ROE 6.95% 3.27% 0.14% 2.62% 2.91% 5.55% 2.28% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 483.69 435.56 374.52 339.81 326.80 330.17 341.92 5.94%
EPS 22.85 9.96 0.39 7.16 7.71 14.35 4.41 31.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.05 2.73 2.74 2.65 2.58 1.93 9.29%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 483.71 435.57 374.53 339.81 326.81 330.11 340.17 6.04%
EPS 22.85 9.96 0.39 7.17 7.71 14.31 4.38 31.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2901 3.0501 2.7301 2.7401 2.6501 2.5795 1.9201 9.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.89 1.38 1.70 1.16 2.21 0.82 0.79 -
P/RPS 0.39 0.32 0.45 0.34 0.68 0.25 0.23 9.19%
P/EPS 8.27 13.85 435.06 16.19 28.68 5.73 17.93 -12.09%
EY 12.09 7.22 0.23 6.18 3.49 17.46 5.58 13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.62 0.42 0.83 0.32 0.41 5.64%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 24/11/17 14/11/16 13/11/15 20/11/14 25/11/13 20/11/12 -
Price 1.88 1.40 1.61 1.62 1.56 0.93 0.76 -
P/RPS 0.39 0.32 0.43 0.48 0.48 0.28 0.22 10.00%
P/EPS 8.23 14.05 412.02 22.61 20.24 6.50 17.25 -11.59%
EY 12.15 7.12 0.24 4.42 4.94 15.39 5.80 13.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.59 0.59 0.59 0.36 0.39 6.52%

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