[MUDA] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -85.66%
YoY- 60.96%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Revenue 316,724 290,504 257,468 249,168 263,705 263,705 270,671 3.19%
PBT 20,926 16,319 7,678 9,621 6,295 6,295 3,129 46.20%
Tax -2,399 -5,041 -1,854 -2,754 -1,687 -1,687 -947 20.41%
NP 18,527 11,278 5,824 6,867 4,608 4,608 2,182 53.35%
-
NP to SH 18,147 11,077 5,207 6,197 3,850 3,850 753 88.90%
-
Tax Rate 11.46% 30.89% 24.15% 28.62% 26.80% 26.80% 30.27% -
Total Cost 298,197 279,226 251,644 242,301 259,097 259,097 268,489 2.11%
-
Net Worth 872,445 848,041 820,587 805,334 583,967 0 586,656 8.25%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Net Worth 872,445 848,041 820,587 805,334 583,967 0 586,656 8.25%
NOSH 305,051 305,051 305,051 305,051 303,748 305,051 302,400 0.17%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
NP Margin 5.85% 3.88% 2.26% 2.76% 1.75% 1.75% 0.81% -
ROE 2.08% 1.31% 0.63% 0.77% 0.66% 0.00% 0.13% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
RPS 103.83 95.23 84.40 81.68 86.70 86.45 89.51 3.01%
EPS 5.95 3.63 1.71 2.03 1.27 1.27 0.25 88.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.78 2.69 2.64 1.92 0.00 1.94 8.06%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
RPS 103.83 95.23 84.40 81.68 86.45 86.45 88.73 3.19%
EPS 5.95 3.63 1.71 2.03 1.26 1.26 0.25 88.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8601 2.7801 2.6901 2.6401 1.9144 0.00 1.9232 8.25%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 29/03/13 30/03/12 -
Price 1.68 2.05 1.88 1.70 0.71 0.71 0.94 -
P/RPS 1.62 2.15 2.23 2.08 0.82 0.82 1.05 9.05%
P/EPS 28.24 56.46 110.14 83.68 56.09 56.26 377.50 -40.44%
EY 3.54 1.77 0.91 1.19 1.78 1.78 0.26 68.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.70 0.64 0.37 0.00 0.48 4.21%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Date 15/05/17 26/05/16 28/05/15 28/05/14 21/05/13 - 31/05/12 -
Price 1.74 1.97 1.42 1.90 0.805 0.00 0.86 -
P/RPS 1.68 2.07 1.68 2.33 0.93 0.00 0.96 11.83%
P/EPS 29.25 54.25 83.19 93.53 63.60 0.00 345.37 -38.94%
EY 3.42 1.84 1.20 1.07 1.57 0.00 0.29 63.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.53 0.72 0.42 0.00 0.44 6.74%

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