[MUDA] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -73.27%
YoY- -13.45%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 415,014 339,484 378,230 371,598 316,724 290,504 257,468 8.27%
PBT 48,412 24,185 21,205 22,556 20,926 16,319 7,678 35.88%
Tax -11,433 -5,942 -5,388 -6,730 -2,399 -5,041 -1,854 35.38%
NP 36,979 18,243 15,817 15,826 18,527 11,278 5,824 36.04%
-
NP to SH 35,421 17,487 15,385 15,706 18,147 11,077 5,207 37.61%
-
Tax Rate 23.62% 24.57% 25.41% 29.84% 11.46% 30.89% 24.15% -
Total Cost 378,035 321,241 362,413 355,772 298,197 279,226 251,644 7.01%
-
Net Worth 1,174,446 1,073,779 1,049,375 973,112 872,445 848,041 820,587 6.15%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 11,744 - - - - - - -
Div Payout % 33.16% - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,174,446 1,073,779 1,049,375 973,112 872,445 848,041 820,587 6.15%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.91% 5.37% 4.18% 4.26% 5.85% 3.88% 2.26% -
ROE 3.02% 1.63% 1.47% 1.61% 2.08% 1.31% 0.63% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 136.05 111.29 123.99 121.82 103.83 95.23 84.40 8.27%
EPS 11.61 5.73 5.04 5.15 5.95 3.63 1.71 37.56%
DPS 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.52 3.44 3.19 2.86 2.78 2.69 6.15%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 136.05 111.29 123.99 121.82 103.83 95.23 84.40 8.27%
EPS 11.61 5.73 5.04 5.15 5.95 3.63 1.71 37.56%
DPS 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8501 3.5201 3.4401 3.1901 2.8601 2.7801 2.6901 6.15%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.60 1.07 1.87 1.88 1.68 2.05 1.88 -
P/RPS 1.91 0.96 1.51 1.54 1.62 2.15 2.23 -2.54%
P/EPS 22.39 18.67 37.08 36.51 28.24 56.46 110.14 -23.30%
EY 4.47 5.36 2.70 2.74 3.54 1.77 0.91 30.34%
DY 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.30 0.54 0.59 0.59 0.74 0.70 -0.48%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 29/06/20 30/05/19 28/05/18 15/05/17 26/05/16 28/05/15 -
Price 2.81 1.51 1.78 2.82 1.74 1.97 1.42 -
P/RPS 2.07 1.36 1.44 2.31 1.68 2.07 1.68 3.53%
P/EPS 24.20 26.34 35.29 54.77 29.25 54.25 83.19 -18.58%
EY 4.13 3.80 2.83 1.83 3.42 1.84 1.20 22.85%
DY 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.43 0.52 0.88 0.61 0.71 0.53 5.47%

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