[MUDA] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -20.63%
YoY- -2.04%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,861,972 1,660,056 1,357,936 1,512,920 1,486,392 1,266,896 1,162,016 8.17%
PBT 70,040 193,648 96,740 84,820 90,224 83,704 65,276 1.18%
Tax -18,764 -45,732 -23,768 -21,552 -26,920 -9,596 -20,164 -1.19%
NP 51,276 147,916 72,972 63,268 63,304 74,108 45,112 2.15%
-
NP to SH 49,008 141,684 69,948 61,540 62,824 72,588 44,308 1.69%
-
Tax Rate 26.79% 23.62% 24.57% 25.41% 29.84% 11.46% 30.89% -
Total Cost 1,810,696 1,512,140 1,284,964 1,449,652 1,423,088 1,192,788 1,116,904 8.38%
-
Net Worth 1,330,022 1,174,446 1,073,779 1,049,375 973,112 872,445 848,041 7.78%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - 46,977 - - - - - -
Div Payout % - 33.16% - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,330,022 1,174,446 1,073,779 1,049,375 973,112 872,445 848,041 7.78%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 2.75% 8.91% 5.37% 4.18% 4.26% 5.85% 3.88% -
ROE 3.68% 12.06% 6.51% 5.86% 6.46% 8.32% 5.22% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 610.38 544.19 445.15 495.96 487.26 415.31 380.93 8.17%
EPS 16.08 46.44 22.92 20.16 20.60 23.80 14.52 1.71%
DPS 0.00 15.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.36 3.85 3.52 3.44 3.19 2.86 2.78 7.78%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 610.40 544.20 445.16 495.97 487.27 415.32 380.93 8.17%
EPS 16.07 46.45 22.93 20.17 20.60 23.80 14.53 1.69%
DPS 0.00 15.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3601 3.8501 3.5201 3.4401 3.1901 2.8601 2.7801 7.78%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 2.32 2.60 1.07 1.87 1.88 1.68 2.05 -
P/RPS 0.38 0.48 0.24 0.38 0.39 0.40 0.54 -5.68%
P/EPS 14.44 5.60 4.67 9.27 9.13 7.06 14.11 0.38%
EY 6.92 17.86 21.43 10.79 10.95 14.16 7.09 -0.40%
DY 0.00 5.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.30 0.54 0.59 0.59 0.74 -5.40%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 25/05/21 29/06/20 30/05/19 28/05/18 15/05/17 26/05/16 -
Price 2.30 2.81 1.51 1.78 2.82 1.74 1.97 -
P/RPS 0.38 0.52 0.34 0.36 0.58 0.42 0.52 -5.09%
P/EPS 14.32 6.05 6.59 8.82 13.69 7.31 13.56 0.91%
EY 6.99 16.53 15.19 11.33 7.30 13.68 7.37 -0.87%
DY 0.00 5.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.73 0.43 0.52 0.88 0.61 0.71 -4.75%

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