[MUDA] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 28.17%
YoY- 129.33%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,574,650 1,287,850 1,452,540 1,475,512 1,328,672 1,142,488 1,036,578 7.21%
PBT 111,794 95,178 63,608 94,404 39,828 10,093 29,838 24.60%
Tax -26,092 -21,782 -22,180 -25,417 -10,468 -9,405 -7,618 22.75%
NP 85,702 73,396 41,428 68,986 29,360 688 22,220 25.20%
-
NP to SH 81,804 70,610 42,374 69,704 30,394 1,192 21,861 24.57%
-
Tax Rate 23.34% 22.89% 34.87% 26.92% 26.28% 93.18% 25.53% -
Total Cost 1,488,948 1,214,454 1,411,112 1,406,525 1,299,312 1,141,800 1,014,358 6.59%
-
Net Worth 1,296,466 1,098,183 1,052,425 1,003,617 930,405 832,789 835,839 7.58%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,296,466 1,098,183 1,052,425 1,003,617 930,405 832,789 835,839 7.58%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.44% 5.70% 2.85% 4.68% 2.21% 0.06% 2.14% -
ROE 6.31% 6.43% 4.03% 6.95% 3.27% 0.14% 2.62% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 516.19 422.18 476.16 483.69 435.56 374.52 339.81 7.20%
EPS 26.81 23.15 13.89 22.85 9.96 0.39 7.16 24.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.25 3.60 3.45 3.29 3.05 2.73 2.74 7.58%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 516.21 422.19 476.17 483.71 435.57 374.53 339.81 7.21%
EPS 26.82 23.15 13.89 22.85 9.96 0.39 7.17 24.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2501 3.6001 3.4501 3.2901 3.0501 2.7301 2.7401 7.58%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.77 1.57 1.56 1.89 1.38 1.70 1.16 -
P/RPS 0.54 0.37 0.33 0.39 0.32 0.45 0.34 8.00%
P/EPS 10.33 6.78 11.23 8.27 13.85 435.06 16.19 -7.20%
EY 9.68 14.74 8.90 12.09 7.22 0.23 6.18 7.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.44 0.45 0.57 0.45 0.62 0.42 7.54%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 26/11/20 28/11/19 22/11/18 24/11/17 14/11/16 13/11/15 -
Price 2.76 1.90 1.62 1.88 1.40 1.61 1.62 -
P/RPS 0.53 0.45 0.34 0.39 0.32 0.43 0.48 1.66%
P/EPS 10.29 8.21 11.66 8.23 14.05 412.02 22.61 -12.28%
EY 9.72 12.18 8.57 12.15 7.12 0.24 4.42 14.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.47 0.57 0.46 0.59 0.59 1.62%

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