[MUDA] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 285.96%
YoY- 63.83%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,357,936 1,512,920 1,486,392 1,266,896 1,162,016 1,029,872 996,672 5.28%
PBT 96,740 84,820 90,224 83,704 65,276 30,712 38,484 16.58%
Tax -23,768 -21,552 -26,920 -9,596 -20,164 -7,416 -11,016 13.66%
NP 72,972 63,268 63,304 74,108 45,112 23,296 27,468 17.66%
-
NP to SH 69,948 61,540 62,824 72,588 44,308 20,828 24,788 18.85%
-
Tax Rate 24.57% 25.41% 29.84% 11.46% 30.89% 24.15% 28.62% -
Total Cost 1,284,964 1,449,652 1,423,088 1,192,788 1,116,904 1,006,576 969,204 4.80%
-
Net Worth 1,073,779 1,049,375 973,112 872,445 848,041 820,587 805,334 4.90%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,073,779 1,049,375 973,112 872,445 848,041 820,587 805,334 4.90%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 5.37% 4.18% 4.26% 5.85% 3.88% 2.26% 2.76% -
ROE 6.51% 5.86% 6.46% 8.32% 5.22% 2.54% 3.08% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 445.15 495.96 487.26 415.31 380.93 337.61 326.72 5.28%
EPS 22.92 20.16 20.60 23.80 14.52 6.84 8.12 18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.44 3.19 2.86 2.78 2.69 2.64 4.90%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 445.16 495.97 487.27 415.32 380.93 337.61 326.73 5.28%
EPS 22.93 20.17 20.60 23.80 14.53 6.83 8.13 18.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5201 3.4401 3.1901 2.8601 2.7801 2.6901 2.6401 4.90%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.07 1.87 1.88 1.68 2.05 1.88 1.70 -
P/RPS 0.24 0.38 0.39 0.40 0.54 0.56 0.52 -12.08%
P/EPS 4.67 9.27 9.13 7.06 14.11 27.53 20.92 -22.09%
EY 21.43 10.79 10.95 14.16 7.09 3.63 4.78 28.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.54 0.59 0.59 0.74 0.70 0.64 -11.85%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 30/05/19 28/05/18 15/05/17 26/05/16 28/05/15 28/05/14 -
Price 1.51 1.78 2.82 1.74 1.97 1.42 1.90 -
P/RPS 0.34 0.36 0.58 0.42 0.52 0.42 0.58 -8.50%
P/EPS 6.59 8.82 13.69 7.31 13.56 20.80 23.38 -19.01%
EY 15.19 11.33 7.30 13.68 7.37 4.81 4.28 23.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.88 0.61 0.71 0.53 0.72 -8.22%

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