[MUDA] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 60.13%
YoY- 20.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,544,260 1,448,451 1,217,754 1,124,852 1,051,572 1,044,864 1,088,370 6.00%
PBT 100,872 65,375 31,486 41,142 34,699 51,948 30,074 22.33%
Tax -21,221 -5,465 -10,652 -12,911 -10,145 -5,283 -8,901 15.57%
NP 79,651 59,910 20,834 28,231 24,554 46,665 21,173 24.69%
-
NP to SH 77,534 58,766 18,807 26,255 21,759 43,226 16,014 30.05%
-
Tax Rate 21.04% 8.36% 33.83% 31.38% 29.24% 10.17% 29.60% -
Total Cost 1,464,609 1,388,541 1,196,920 1,096,621 1,027,018 998,199 1,067,197 5.41%
-
Net Worth 1,021,920 963,961 844,991 841,940 814,486 799,233 587,280 9.66%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 13,727 10,676 91 91 91 91 15,953 -2.47%
Div Payout % 17.70% 18.17% 0.49% 0.35% 0.42% 0.21% 99.62% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,021,920 963,961 844,991 841,940 814,486 799,233 587,280 9.66%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 303,639 0.07%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.16% 4.14% 1.71% 2.51% 2.33% 4.47% 1.95% -
ROE 7.59% 6.10% 2.23% 3.12% 2.67% 5.41% 2.73% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 506.23 474.82 399.20 368.74 344.72 342.52 359.53 5.86%
EPS 25.42 19.26 6.17 8.61 7.13 14.20 5.29 29.88%
DPS 4.50 3.50 0.03 0.03 0.03 0.03 5.27 -2.59%
NAPS 3.35 3.16 2.77 2.76 2.67 2.62 1.94 9.52%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 506.24 474.83 399.21 368.75 344.73 342.53 356.79 6.00%
EPS 25.42 19.26 6.17 8.61 7.13 14.17 5.25 30.05%
DPS 4.50 3.50 0.03 0.03 0.03 0.03 5.23 -2.47%
NAPS 3.3501 3.1601 2.7701 2.7601 2.6701 2.6201 1.9252 9.66%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.79 1.33 1.45 2.15 1.30 0.915 0.74 -
P/RPS 0.35 0.28 0.36 0.58 0.38 0.27 0.21 8.88%
P/EPS 7.04 6.90 23.52 24.98 18.23 6.46 13.99 -10.81%
EY 14.20 14.48 4.25 4.00 5.49 15.49 7.15 12.10%
DY 2.51 2.63 0.02 0.01 0.02 0.03 7.12 -15.94%
P/NAPS 0.53 0.42 0.52 0.78 0.49 0.35 0.38 5.69%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 23/02/17 25/02/16 26/02/15 26/02/14 27/02/13 -
Price 2.05 1.30 1.51 2.45 1.60 1.50 0.73 -
P/RPS 0.40 0.27 0.38 0.66 0.46 0.44 0.20 12.24%
P/EPS 8.07 6.75 24.49 28.47 22.43 10.59 13.80 -8.55%
EY 12.40 14.82 4.08 3.51 4.46 9.45 7.25 9.35%
DY 2.20 2.69 0.02 0.01 0.02 0.02 7.22 -17.96%
P/NAPS 0.61 0.41 0.55 0.89 0.60 0.57 0.38 8.20%

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