[MUDA] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 6777.63%
YoY- 100.8%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 459,909 429,190 437,626 451,947 360,888 347,418 303,892 7.14%
PBT 48,643 18,343 30,069 35,504 23,916 18,763 10,091 29.94%
Tax -6,292 -8,620 -2,158 2,386 -3,598 -7,197 -3,917 8.21%
NP 42,351 9,723 27,911 37,890 20,318 11,566 6,174 37.80%
-
NP to SH 37,062 7,556 25,256 35,970 17,913 9,859 4,127 44.12%
-
Tax Rate 12.94% 46.99% 7.18% -6.72% 15.04% 38.36% 38.82% -
Total Cost 417,558 419,467 409,715 414,057 340,570 335,852 297,718 5.79%
-
Net Worth 1,137,840 1,058,526 1,021,920 963,961 844,991 841,940 814,486 5.72%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,137,840 1,058,526 1,021,920 963,961 844,991 841,940 814,486 5.72%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.21% 2.27% 6.38% 8.38% 5.63% 3.33% 2.03% -
ROE 3.26% 0.71% 2.47% 3.73% 2.12% 1.17% 0.51% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 150.76 140.69 143.46 148.15 118.30 113.89 99.62 7.14%
EPS 12.15 2.48 8.28 11.79 5.87 3.23 1.35 44.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.47 3.35 3.16 2.77 2.76 2.67 5.72%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 150.77 140.70 143.46 148.16 118.31 113.89 99.62 7.14%
EPS 12.15 2.48 8.28 11.79 5.87 3.23 1.35 44.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7301 3.4701 3.3501 3.1601 2.7701 2.7601 2.6701 5.72%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.78 1.41 1.79 1.33 1.45 2.15 1.30 -
P/RPS 1.84 1.00 1.25 0.90 1.23 1.89 1.30 5.95%
P/EPS 22.88 56.92 21.62 11.28 24.69 66.52 96.09 -21.25%
EY 4.37 1.76 4.63 8.87 4.05 1.50 1.04 27.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.41 0.53 0.42 0.52 0.78 0.49 7.34%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 27/02/19 26/02/18 23/02/17 25/02/16 26/02/15 -
Price 3.71 1.48 2.05 1.30 1.51 2.45 1.60 -
P/RPS 2.46 1.05 1.43 0.88 1.28 2.15 1.61 7.31%
P/EPS 30.54 59.75 24.76 11.02 25.71 75.81 118.27 -20.18%
EY 3.27 1.67 4.04 9.07 3.89 1.32 0.85 25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.43 0.61 0.41 0.55 0.89 0.60 8.69%

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