[MUDA] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 73.12%
YoY- 22.08%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 814,779 612,075 736,865 725,407 642,625 575,290 516,397 7.88%
PBT 79,475 40,938 34,995 38,516 25,851 22,430 13,823 33.81%
Tax -18,003 -11,233 -9,572 -11,588 -3,857 -5,897 -4,613 25.44%
NP 61,472 29,705 25,423 26,928 21,994 16,533 9,210 37.17%
-
NP to SH 59,767 27,981 25,687 27,191 22,273 16,651 8,942 37.20%
-
Tax Rate 22.65% 27.44% 27.35% 30.09% 14.92% 26.29% 33.37% -
Total Cost 753,307 582,370 711,442 698,479 620,631 558,757 507,187 6.80%
-
Net Worth 1,198,850 1,085,981 1,061,577 985,314 875,496 854,142 826,688 6.38%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,198,850 1,085,981 1,061,577 985,314 875,496 854,142 826,688 6.38%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.54% 4.85% 3.45% 3.71% 3.42% 2.87% 1.78% -
ROE 4.99% 2.58% 2.42% 2.76% 2.54% 1.95% 1.08% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 267.10 200.65 241.55 237.80 210.66 188.59 169.28 7.89%
EPS 19.59 9.17 8.42 8.91 7.30 5.46 2.93 37.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.56 3.48 3.23 2.87 2.80 2.71 6.38%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 267.10 200.65 241.56 237.80 210.67 188.59 169.29 7.88%
EPS 19.59 9.17 8.42 8.91 7.30 5.46 2.93 37.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9301 3.5601 3.4801 3.2301 2.8701 2.8001 2.7101 6.38%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.60 1.50 1.74 1.70 1.52 2.18 1.22 -
P/RPS 0.97 0.75 0.72 0.71 0.72 1.16 0.72 5.08%
P/EPS 13.27 16.35 20.66 19.07 20.82 39.94 41.62 -17.33%
EY 7.54 6.12 4.84 5.24 4.80 2.50 2.40 20.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.42 0.50 0.53 0.53 0.78 0.45 6.58%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 17/08/21 27/08/20 27/08/19 21/08/18 25/08/17 25/08/16 25/08/15 -
Price 2.77 1.77 1.62 1.96 1.53 1.90 1.04 -
P/RPS 1.04 0.88 0.67 0.82 0.73 1.01 0.61 9.29%
P/EPS 14.14 19.30 19.24 21.99 20.95 34.81 35.48 -14.20%
EY 7.07 5.18 5.20 4.55 4.77 2.87 2.82 16.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.47 0.61 0.53 0.68 0.38 10.70%

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