[MUDA] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 13.07%
YoY- 160.69%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,628,501 1,393,805 1,555,718 1,531,233 1,285,089 1,183,745 1,066,888 7.29%
PBT 158,564 71,992 97,351 78,040 34,907 49,749 28,734 32.89%
Tax -29,399 -26,916 -19,205 -13,196 -8,612 -14,195 -10,393 18.90%
NP 129,165 45,076 78,146 64,844 26,295 35,554 18,341 38.40%
-
NP to SH 121,806 41,631 76,030 63,684 24,429 33,964 15,974 40.25%
-
Tax Rate 18.54% 37.39% 19.73% 16.91% 24.67% 28.53% 36.17% -
Total Cost 1,499,336 1,348,729 1,477,572 1,466,389 1,258,794 1,148,191 1,048,547 6.13%
-
Net Worth 1,198,850 1,085,981 1,061,577 985,314 875,496 854,142 826,688 6.38%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,198,850 1,085,981 1,061,577 985,314 875,496 854,142 826,688 6.38%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.93% 3.23% 5.02% 4.23% 2.05% 3.00% 1.72% -
ROE 10.16% 3.83% 7.16% 6.46% 2.79% 3.98% 1.93% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 533.85 456.91 509.99 501.96 421.27 388.05 349.74 7.29%
EPS 39.93 13.65 24.92 20.88 8.01 11.13 5.24 40.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.56 3.48 3.23 2.87 2.80 2.71 6.38%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 533.86 456.92 510.00 501.97 421.28 388.06 349.75 7.29%
EPS 39.93 13.65 24.92 20.88 8.01 11.13 5.24 40.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9301 3.5601 3.4801 3.2301 2.8701 2.8001 2.7101 6.38%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.60 1.50 1.74 1.70 1.52 2.18 1.22 -
P/RPS 0.49 0.33 0.34 0.34 0.36 0.56 0.35 5.76%
P/EPS 6.51 10.99 6.98 8.14 18.98 19.58 23.30 -19.12%
EY 15.36 9.10 14.32 12.28 5.27 5.11 4.29 23.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.42 0.50 0.53 0.53 0.78 0.45 6.58%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 17/08/21 27/08/20 27/08/19 21/08/18 25/08/17 25/08/16 25/08/15 -
Price 2.77 1.77 1.62 1.96 1.53 1.90 1.04 -
P/RPS 0.52 0.39 0.32 0.39 0.36 0.49 0.30 9.59%
P/EPS 6.94 12.97 6.50 9.39 19.11 17.07 19.86 -16.06%
EY 14.42 7.71 15.39 10.65 5.23 5.86 5.04 19.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.47 0.61 0.53 0.68 0.38 10.70%

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