[MUDA] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 83.36%
YoY- -7.01%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,106,634 996,504 856,866 777,434 747,680 755,228 778,254 6.03%
PBT 70,803 29,871 7,570 22,379 24,608 37,165 17,485 26.23%
Tax -19,063 -7,851 -7,054 -5,714 -6,228 -5,341 -5,719 22.20%
NP 51,740 22,020 516 16,665 18,380 31,824 11,766 27.98%
-
NP to SH 52,278 22,796 894 16,396 17,632 32,744 10,026 31.66%
-
Tax Rate 26.92% 26.28% 93.18% 25.53% 25.31% 14.37% 32.71% -
Total Cost 1,054,894 974,484 856,350 760,769 729,300 723,404 766,488 5.46%
-
Net Worth 1,003,617 930,405 832,789 835,839 808,385 786,861 585,727 9.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,003,617 930,405 832,789 835,839 808,385 786,861 585,727 9.38%
NOSH 305,051 305,051 305,051 305,051 305,051 304,985 303,486 0.08%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.68% 2.21% 0.06% 2.14% 2.46% 4.21% 1.51% -
ROE 5.21% 2.45% 0.11% 1.96% 2.18% 4.16% 1.71% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 362.77 326.67 280.89 254.85 245.10 247.63 256.44 5.94%
EPS 17.14 7.47 0.29 5.37 5.78 10.76 3.31 31.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.05 2.73 2.74 2.65 2.58 1.93 9.29%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 362.78 326.68 280.90 254.86 245.11 247.58 255.13 6.03%
EPS 17.14 7.47 0.29 5.37 5.78 10.73 3.29 31.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2901 3.0501 2.7301 2.7401 2.6501 2.5795 1.9201 9.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.89 1.38 1.70 1.16 2.21 0.82 0.79 -
P/RPS 0.52 0.42 0.61 0.46 0.90 0.33 0.31 8.99%
P/EPS 11.03 18.47 580.07 21.58 38.24 7.64 23.91 -12.09%
EY 9.07 5.42 0.17 4.63 2.62 13.09 4.18 13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.62 0.42 0.83 0.32 0.41 5.64%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 24/11/17 14/11/16 13/11/15 20/11/14 25/11/13 20/11/12 -
Price 1.88 1.40 1.61 1.62 1.56 0.93 0.76 -
P/RPS 0.52 0.43 0.57 0.64 0.64 0.38 0.30 9.59%
P/EPS 10.97 18.73 549.36 30.14 26.99 8.66 23.01 -11.60%
EY 9.12 5.34 0.18 3.32 3.71 11.54 4.35 13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.59 0.59 0.59 0.36 0.39 6.52%

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