[MUDA] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 11.23%
YoY- 31.94%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,740,745 1,425,797 1,518,595 1,544,260 1,448,451 1,217,754 1,124,852 7.54%
PBT 108,134 120,027 66,049 100,872 65,375 31,486 41,142 17.45%
Tax -23,155 -22,629 -25,255 -21,221 -5,465 -10,652 -12,911 10.21%
NP 84,979 97,398 40,794 79,651 59,910 20,834 28,231 20.14%
-
NP to SH 77,865 90,020 39,337 77,534 58,766 18,807 26,255 19.84%
-
Tax Rate 21.41% 18.85% 38.24% 21.04% 8.36% 33.83% 31.38% -
Total Cost 1,655,766 1,328,399 1,477,801 1,464,609 1,388,541 1,196,920 1,096,621 7.10%
-
Net Worth 1,317,820 1,137,840 1,058,526 1,021,920 963,961 844,991 841,940 7.74%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 15,252 15,252 12,202 13,727 10,676 91 91 134.62%
Div Payout % 19.59% 16.94% 31.02% 17.70% 18.17% 0.49% 0.35% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,317,820 1,137,840 1,058,526 1,021,920 963,961 844,991 841,940 7.74%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 4.88% 6.83% 2.69% 5.16% 4.14% 1.71% 2.51% -
ROE 5.91% 7.91% 3.72% 7.59% 6.10% 2.23% 3.12% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 570.64 467.40 497.82 506.23 474.82 399.20 368.74 7.54%
EPS 25.54 29.51 12.90 25.42 19.26 6.17 8.61 19.84%
DPS 5.00 5.00 4.00 4.50 3.50 0.03 0.03 134.40%
NAPS 4.32 3.73 3.47 3.35 3.16 2.77 2.76 7.74%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 570.65 467.41 497.83 506.24 474.83 399.21 368.75 7.54%
EPS 25.53 29.51 12.90 25.42 19.26 6.17 8.61 19.84%
DPS 5.00 5.00 4.00 4.50 3.50 0.03 0.03 134.40%
NAPS 4.3201 3.7301 3.4701 3.3501 3.1601 2.7701 2.7601 7.74%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.76 2.78 1.41 1.79 1.33 1.45 2.15 -
P/RPS 0.48 0.59 0.28 0.35 0.28 0.36 0.58 -3.10%
P/EPS 10.81 9.42 10.93 7.04 6.90 23.52 24.98 -13.01%
EY 9.25 10.62 9.15 14.20 14.48 4.25 4.00 14.98%
DY 1.81 1.80 2.84 2.51 2.63 0.02 0.01 137.64%
P/NAPS 0.64 0.75 0.41 0.53 0.42 0.52 0.78 -3.24%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 27/02/20 27/02/19 26/02/18 23/02/17 25/02/16 -
Price 2.66 3.71 1.48 2.05 1.30 1.51 2.45 -
P/RPS 0.47 0.79 0.30 0.40 0.27 0.38 0.66 -5.49%
P/EPS 10.42 12.57 11.48 8.07 6.75 24.49 28.47 -15.41%
EY 9.60 7.95 8.71 12.40 14.82 4.08 3.51 18.23%
DY 1.88 1.35 2.70 2.20 2.69 0.02 0.01 139.15%
P/NAPS 0.62 0.99 0.43 0.61 0.41 0.55 0.89 -5.84%

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