[MUDA] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 42.07%
YoY- -60.63%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 451,947 360,888 347,418 303,892 289,636 310,116 314,350 6.23%
PBT 35,504 23,916 18,763 10,091 14,783 12,589 6,558 32.47%
Tax 2,386 -3,598 -7,197 -3,917 58 -3,182 17,740 -28.39%
NP 37,890 20,318 11,566 6,174 14,841 9,407 24,298 7.67%
-
NP to SH 35,970 17,913 9,859 4,127 10,482 5,989 23,340 7.46%
-
Tax Rate -6.72% 15.04% 38.36% 38.82% -0.39% 25.28% -270.51% -
Total Cost 414,057 340,570 335,852 297,718 274,795 300,709 290,052 6.10%
-
Net Worth 963,961 844,991 841,940 814,486 799,233 586,023 590,467 8.50%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - 23,413 -
Div Payout % - - - - - - 100.31% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 963,961 844,991 841,940 814,486 799,233 586,023 590,467 8.50%
NOSH 305,051 305,051 305,051 305,051 305,051 303,639 301,720 0.18%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.38% 5.63% 3.33% 2.03% 5.12% 3.03% 7.73% -
ROE 3.73% 2.12% 1.17% 0.51% 1.31% 1.02% 3.95% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 148.15 118.30 113.89 99.62 94.95 102.13 104.19 6.03%
EPS 11.79 5.87 3.23 1.35 3.44 1.97 7.70 7.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.76 -
NAPS 3.16 2.77 2.76 2.67 2.62 1.93 1.957 8.30%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 148.16 118.31 113.89 99.62 94.95 101.66 103.05 6.23%
EPS 11.79 5.87 3.23 1.35 3.44 1.96 7.65 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.68 -
NAPS 3.1601 2.7701 2.7601 2.6701 2.6201 1.9211 1.9357 8.50%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.33 1.45 2.15 1.30 0.915 0.74 0.88 -
P/RPS 0.90 1.23 1.89 1.30 0.96 0.72 0.84 1.15%
P/EPS 11.28 24.69 66.52 96.09 26.63 37.52 11.38 -0.14%
EY 8.87 4.05 1.50 1.04 3.76 2.67 8.79 0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.82 -
P/NAPS 0.42 0.52 0.78 0.49 0.35 0.38 0.45 -1.14%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 23/02/17 25/02/16 26/02/15 26/02/14 27/02/13 29/02/12 -
Price 1.30 1.51 2.45 1.60 1.50 0.73 0.97 -
P/RPS 0.88 1.28 2.15 1.61 1.58 0.71 0.93 -0.91%
P/EPS 11.02 25.71 75.81 118.27 43.65 37.01 12.54 -2.12%
EY 9.07 3.89 1.32 0.85 2.29 2.70 7.97 2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 0.41 0.55 0.89 0.60 0.57 0.38 0.50 -3.25%

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