[MUDA] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 28.48%
YoY- -27.0%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,558,581 1,357,392 1,204,284 1,081,326 1,037,316 1,018,933 1,092,604 6.09%
PBT 106,307 53,787 26,333 32,470 39,391 43,460 24,043 28.09%
Tax -16,677 -11,449 -14,251 -9,631 -6,170 -7,028 12,021 -
NP 89,630 42,338 12,082 22,839 33,221 36,432 36,064 16.37%
-
NP to SH 88,248 40,709 10,753 20,523 28,114 36,594 33,366 17.58%
-
Tax Rate 15.69% 21.29% 54.12% 29.66% 15.66% 16.17% -50.00% -
Total Cost 1,468,951 1,315,054 1,192,202 1,058,487 1,004,095 982,501 1,056,540 5.64%
-
Net Worth 1,003,617 930,405 832,789 835,839 808,385 786,861 585,727 9.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 23,413 -
Div Payout % - - - - - - 70.17% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,003,617 930,405 832,789 835,839 808,385 786,861 585,727 9.38%
NOSH 305,051 305,051 305,051 305,051 305,051 304,985 303,486 0.08%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.75% 3.12% 1.00% 2.11% 3.20% 3.58% 3.30% -
ROE 8.79% 4.38% 1.29% 2.46% 3.48% 4.65% 5.70% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 510.92 444.97 394.78 354.47 340.05 334.09 360.02 6.00%
EPS 28.93 13.34 3.52 6.73 9.22 12.00 10.99 17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.76 -
NAPS 3.29 3.05 2.73 2.74 2.65 2.58 1.93 9.29%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 510.94 444.98 394.79 354.48 340.06 334.03 358.18 6.09%
EPS 28.93 13.35 3.53 6.73 9.22 12.00 10.94 17.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.68 -
NAPS 3.2901 3.0501 2.7301 2.7401 2.6501 2.5795 1.9201 9.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.89 1.38 1.70 1.16 2.21 0.82 0.79 -
P/RPS 0.37 0.31 0.43 0.33 0.65 0.25 0.22 9.04%
P/EPS 6.53 10.34 48.23 17.24 23.98 6.83 7.19 -1.59%
EY 15.31 9.67 2.07 5.80 4.17 14.63 13.92 1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.82 -
P/NAPS 0.57 0.45 0.62 0.42 0.83 0.32 0.41 5.64%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 24/11/17 14/11/16 13/11/15 20/11/14 - 20/11/12 -
Price 1.88 1.40 1.61 1.62 1.56 0.00 0.76 -
P/RPS 0.37 0.31 0.41 0.46 0.46 0.00 0.21 9.89%
P/EPS 6.50 10.49 45.67 24.08 16.93 0.00 6.91 -1.01%
EY 15.39 9.53 2.19 4.15 5.91 0.00 14.47 1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.21 -
P/NAPS 0.57 0.46 0.59 0.59 0.59 0.00 0.39 6.52%

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