[MUDA] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 60.01%
YoY- 8.93%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 725,802 902,101 814,779 612,075 736,865 725,407 642,625 2.04%
PBT -41,822 10,507 79,475 40,938 34,995 38,516 25,851 -
Tax 11,542 -5,330 -18,003 -11,233 -9,572 -11,588 -3,857 -
NP -30,280 5,177 61,472 29,705 25,423 26,928 21,994 -
-
NP to SH -30,198 4,022 59,767 27,981 25,687 27,191 22,273 -
-
Tax Rate - 50.73% 22.65% 27.44% 27.35% 30.09% 14.92% -
Total Cost 756,082 896,924 753,307 582,370 711,442 698,479 620,631 3.34%
-
Net Worth 1,265,961 1,326,971 1,198,850 1,085,981 1,061,577 985,314 875,496 6.33%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,265,961 1,326,971 1,198,850 1,085,981 1,061,577 985,314 875,496 6.33%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -4.17% 0.57% 7.54% 4.85% 3.45% 3.71% 3.42% -
ROE -2.39% 0.30% 4.99% 2.58% 2.42% 2.76% 2.54% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 237.93 295.72 267.10 200.65 241.55 237.80 210.66 2.04%
EPS -9.90 1.31 19.59 9.17 8.42 8.91 7.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.35 3.93 3.56 3.48 3.23 2.87 6.33%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 237.93 295.73 267.10 200.65 241.56 237.80 210.67 2.04%
EPS -9.90 1.32 19.59 9.17 8.42 8.91 7.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1501 4.3501 3.9301 3.5601 3.4801 3.2301 2.8701 6.33%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.46 1.89 2.60 1.50 1.74 1.70 1.52 -
P/RPS 0.61 0.64 0.97 0.75 0.72 0.71 0.72 -2.72%
P/EPS -14.75 143.35 13.27 16.35 20.66 19.07 20.82 -
EY -6.78 0.70 7.54 6.12 4.84 5.24 4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.66 0.42 0.50 0.53 0.53 -6.67%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 24/08/22 17/08/21 27/08/20 27/08/19 21/08/18 25/08/17 -
Price 1.46 1.97 2.77 1.77 1.62 1.96 1.53 -
P/RPS 0.61 0.67 1.04 0.88 0.67 0.82 0.73 -2.94%
P/EPS -14.75 149.42 14.14 19.30 19.24 21.99 20.95 -
EY -6.78 0.67 7.07 5.18 5.20 4.55 4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.45 0.70 0.50 0.47 0.61 0.53 -6.67%

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