[MUDA] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 2.35%
YoY- 2449.89%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 965,888 1,089,405 1,106,634 996,504 856,866 777,434 747,680 4.35%
PBT 71,384 47,706 70,803 29,871 7,570 22,379 24,608 19.40%
Tax -16,337 -16,635 -19,063 -7,851 -7,054 -5,714 -6,228 17.41%
NP 55,047 31,071 51,740 22,020 516 16,665 18,380 20.03%
-
NP to SH 52,958 31,781 52,278 22,796 894 16,396 17,632 20.09%
-
Tax Rate 22.89% 34.87% 26.92% 26.28% 93.18% 25.53% 25.31% -
Total Cost 910,841 1,058,334 1,054,894 974,484 856,350 760,769 729,300 3.77%
-
Net Worth 1,098,183 1,052,425 1,003,617 930,405 832,789 835,839 808,385 5.23%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,098,183 1,052,425 1,003,617 930,405 832,789 835,839 808,385 5.23%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.70% 2.85% 4.68% 2.21% 0.06% 2.14% 2.46% -
ROE 4.82% 3.02% 5.21% 2.45% 0.11% 1.96% 2.18% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 316.63 357.12 362.77 326.67 280.89 254.85 245.10 4.35%
EPS 17.36 10.42 17.14 7.47 0.29 5.37 5.78 20.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.45 3.29 3.05 2.73 2.74 2.65 5.23%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 316.64 357.13 362.78 326.68 280.90 254.86 245.11 4.35%
EPS 17.36 10.42 17.14 7.47 0.29 5.37 5.78 20.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6001 3.4501 3.2901 3.0501 2.7301 2.7401 2.6501 5.23%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.57 1.56 1.89 1.38 1.70 1.16 2.21 -
P/RPS 0.50 0.44 0.52 0.42 0.61 0.46 0.90 -9.32%
P/EPS 9.04 14.97 11.03 18.47 580.07 21.58 38.24 -21.34%
EY 11.06 6.68 9.07 5.42 0.17 4.63 2.62 27.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.57 0.45 0.62 0.42 0.83 -10.02%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 22/11/18 24/11/17 14/11/16 13/11/15 20/11/14 -
Price 1.90 1.62 1.88 1.40 1.61 1.62 1.56 -
P/RPS 0.60 0.45 0.52 0.43 0.57 0.64 0.64 -1.06%
P/EPS 10.94 15.55 10.97 18.73 549.36 30.14 26.99 -13.96%
EY 9.14 6.43 9.12 5.34 0.18 3.32 3.71 16.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.57 0.46 0.59 0.59 0.59 -1.76%

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