[MUDA] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -7.17%
YoY- -49.26%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,768,888 1,740,745 1,425,797 1,518,595 1,544,260 1,448,451 1,217,754 6.41%
PBT -14,953 108,134 120,027 66,049 100,872 65,375 31,486 -
Tax 7,029 -23,155 -22,629 -25,255 -21,221 -5,465 -10,652 -
NP -7,924 84,979 97,398 40,794 79,651 59,910 20,834 -
-
NP to SH -10,759 77,865 90,020 39,337 77,534 58,766 18,807 -
-
Tax Rate - 21.41% 18.85% 38.24% 21.04% 8.36% 33.83% -
Total Cost 1,776,812 1,655,766 1,328,399 1,477,801 1,464,609 1,388,541 1,196,920 6.80%
-
Net Worth 1,293,416 1,317,820 1,137,840 1,058,526 1,021,920 963,961 844,991 7.34%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 12,202 15,252 15,252 12,202 13,727 10,676 91 126.15%
Div Payout % 0.00% 19.59% 16.94% 31.02% 17.70% 18.17% 0.49% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,293,416 1,317,820 1,137,840 1,058,526 1,021,920 963,961 844,991 7.34%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -0.45% 4.88% 6.83% 2.69% 5.16% 4.14% 1.71% -
ROE -0.83% 5.91% 7.91% 3.72% 7.59% 6.10% 2.23% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 579.87 570.64 467.40 497.82 506.23 474.82 399.20 6.41%
EPS -3.53 25.54 29.51 12.90 25.42 19.26 6.17 -
DPS 4.00 5.00 5.00 4.00 4.50 3.50 0.03 125.94%
NAPS 4.24 4.32 3.73 3.47 3.35 3.16 2.77 7.34%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 579.88 570.65 467.41 497.83 506.24 474.83 399.21 6.41%
EPS -3.53 25.53 29.51 12.90 25.42 19.26 6.17 -
DPS 4.00 5.00 5.00 4.00 4.50 3.50 0.03 125.94%
NAPS 4.2401 4.3201 3.7301 3.4701 3.3501 3.1601 2.7701 7.34%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.90 2.76 2.78 1.41 1.79 1.33 1.45 -
P/RPS 0.33 0.48 0.59 0.28 0.35 0.28 0.36 -1.43%
P/EPS -53.87 10.81 9.42 10.93 7.04 6.90 23.52 -
EY -1.86 9.25 10.62 9.15 14.20 14.48 4.25 -
DY 2.11 1.81 1.80 2.84 2.51 2.63 0.02 117.29%
P/NAPS 0.45 0.64 0.75 0.41 0.53 0.42 0.52 -2.37%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 25/02/21 27/02/20 27/02/19 26/02/18 23/02/17 -
Price 1.79 2.66 3.71 1.48 2.05 1.30 1.51 -
P/RPS 0.31 0.47 0.79 0.30 0.40 0.27 0.38 -3.33%
P/EPS -50.75 10.42 12.57 11.48 8.07 6.75 24.49 -
EY -1.97 9.60 7.95 8.71 12.40 14.82 4.08 -
DY 2.23 1.88 1.35 2.70 2.20 2.69 0.02 119.30%
P/NAPS 0.42 0.62 0.99 0.43 0.61 0.41 0.55 -4.39%

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