[MUDA] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -3.51%
YoY- 63.83%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 339,484 378,230 371,598 316,724 290,504 257,468 249,168 5.28%
PBT 24,185 21,205 22,556 20,926 16,319 7,678 9,621 16.58%
Tax -5,942 -5,388 -6,730 -2,399 -5,041 -1,854 -2,754 13.66%
NP 18,243 15,817 15,826 18,527 11,278 5,824 6,867 17.66%
-
NP to SH 17,487 15,385 15,706 18,147 11,077 5,207 6,197 18.85%
-
Tax Rate 24.57% 25.41% 29.84% 11.46% 30.89% 24.15% 28.62% -
Total Cost 321,241 362,413 355,772 298,197 279,226 251,644 242,301 4.80%
-
Net Worth 1,073,779 1,049,375 973,112 872,445 848,041 820,587 805,334 4.90%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,073,779 1,049,375 973,112 872,445 848,041 820,587 805,334 4.90%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 5.37% 4.18% 4.26% 5.85% 3.88% 2.26% 2.76% -
ROE 1.63% 1.47% 1.61% 2.08% 1.31% 0.63% 0.77% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 111.29 123.99 121.82 103.83 95.23 84.40 81.68 5.28%
EPS 5.73 5.04 5.15 5.95 3.63 1.71 2.03 18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.44 3.19 2.86 2.78 2.69 2.64 4.90%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 111.29 123.99 121.82 103.83 95.23 84.40 81.68 5.28%
EPS 5.73 5.04 5.15 5.95 3.63 1.71 2.03 18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5201 3.4401 3.1901 2.8601 2.7801 2.6901 2.6401 4.90%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.07 1.87 1.88 1.68 2.05 1.88 1.70 -
P/RPS 0.96 1.51 1.54 1.62 2.15 2.23 2.08 -12.08%
P/EPS 18.67 37.08 36.51 28.24 56.46 110.14 83.68 -22.10%
EY 5.36 2.70 2.74 3.54 1.77 0.91 1.19 28.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.54 0.59 0.59 0.74 0.70 0.64 -11.85%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 30/05/19 28/05/18 15/05/17 26/05/16 28/05/15 28/05/14 -
Price 1.51 1.78 2.82 1.74 1.97 1.42 1.90 -
P/RPS 1.36 1.44 2.31 1.68 2.07 1.68 2.33 -8.57%
P/EPS 26.34 35.29 54.77 29.25 54.25 83.19 93.53 -19.02%
EY 3.80 2.83 1.83 3.42 1.84 1.20 1.07 23.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.88 0.61 0.71 0.53 0.72 -8.22%

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