[MUDA] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6.91%
YoY- -13.45%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,660,056 1,357,936 1,512,920 1,486,392 1,266,896 1,162,016 1,029,872 8.27%
PBT 193,648 96,740 84,820 90,224 83,704 65,276 30,712 35.88%
Tax -45,732 -23,768 -21,552 -26,920 -9,596 -20,164 -7,416 35.38%
NP 147,916 72,972 63,268 63,304 74,108 45,112 23,296 36.04%
-
NP to SH 141,684 69,948 61,540 62,824 72,588 44,308 20,828 37.61%
-
Tax Rate 23.62% 24.57% 25.41% 29.84% 11.46% 30.89% 24.15% -
Total Cost 1,512,140 1,284,964 1,449,652 1,423,088 1,192,788 1,116,904 1,006,576 7.01%
-
Net Worth 1,174,446 1,073,779 1,049,375 973,112 872,445 848,041 820,587 6.15%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 46,977 - - - - - - -
Div Payout % 33.16% - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,174,446 1,073,779 1,049,375 973,112 872,445 848,041 820,587 6.15%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.91% 5.37% 4.18% 4.26% 5.85% 3.88% 2.26% -
ROE 12.06% 6.51% 5.86% 6.46% 8.32% 5.22% 2.54% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 544.19 445.15 495.96 487.26 415.31 380.93 337.61 8.27%
EPS 46.44 22.92 20.16 20.60 23.80 14.52 6.84 37.56%
DPS 15.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.52 3.44 3.19 2.86 2.78 2.69 6.15%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 544.20 445.16 495.97 487.27 415.32 380.93 337.61 8.27%
EPS 46.45 22.93 20.17 20.60 23.80 14.53 6.83 37.60%
DPS 15.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8501 3.5201 3.4401 3.1901 2.8601 2.7801 2.6901 6.15%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.60 1.07 1.87 1.88 1.68 2.05 1.88 -
P/RPS 0.48 0.24 0.38 0.39 0.40 0.54 0.56 -2.53%
P/EPS 5.60 4.67 9.27 9.13 7.06 14.11 27.53 -23.29%
EY 17.86 21.43 10.79 10.95 14.16 7.09 3.63 30.38%
DY 5.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.30 0.54 0.59 0.59 0.74 0.70 -0.48%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 29/06/20 30/05/19 28/05/18 15/05/17 26/05/16 28/05/15 -
Price 2.81 1.51 1.78 2.82 1.74 1.97 1.42 -
P/RPS 0.52 0.34 0.36 0.58 0.42 0.52 0.42 3.62%
P/EPS 6.05 6.59 8.82 13.69 7.31 13.56 20.80 -18.58%
EY 16.53 15.19 11.33 7.30 13.68 7.37 4.81 22.82%
DY 5.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.43 0.52 0.88 0.61 0.71 0.53 5.47%

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