[MUDA] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 38.57%
YoY- 116.78%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,640,897 1,395,078 1,527,031 1,558,581 1,357,392 1,204,284 1,081,326 7.19%
PBT 132,489 89,727 77,775 106,307 53,787 26,333 32,470 26.38%
Tax -25,861 -24,957 -18,793 -16,677 -11,449 -14,251 -9,631 17.87%
NP 106,628 64,770 58,982 89,630 42,338 12,082 22,839 29.25%
-
NP to SH 98,415 60,514 57,037 88,248 40,709 10,753 20,523 29.82%
-
Tax Rate 19.52% 27.81% 24.16% 15.69% 21.29% 54.12% 29.66% -
Total Cost 1,534,269 1,330,308 1,468,049 1,468,951 1,315,054 1,192,202 1,058,487 6.37%
-
Net Worth 1,296,466 1,098,183 1,052,425 1,003,617 930,405 832,789 835,839 7.58%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,296,466 1,098,183 1,052,425 1,003,617 930,405 832,789 835,839 7.58%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.50% 4.64% 3.86% 5.75% 3.12% 1.00% 2.11% -
ROE 7.59% 5.51% 5.42% 8.79% 4.38% 1.29% 2.46% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 537.91 457.33 500.58 510.92 444.97 394.78 354.47 7.19%
EPS 32.26 19.84 18.70 28.93 13.34 3.52 6.73 29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.25 3.60 3.45 3.29 3.05 2.73 2.74 7.58%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 537.92 457.34 500.59 510.94 444.98 394.79 354.48 7.19%
EPS 32.26 19.84 18.70 28.93 13.35 3.53 6.73 29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2501 3.6001 3.4501 3.2901 3.0501 2.7301 2.7401 7.58%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.77 1.57 1.56 1.89 1.38 1.70 1.16 -
P/RPS 0.51 0.34 0.31 0.37 0.31 0.43 0.33 7.51%
P/EPS 8.59 7.91 8.34 6.53 10.34 48.23 17.24 -10.95%
EY 11.65 12.64 11.99 15.31 9.67 2.07 5.80 12.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.44 0.45 0.57 0.45 0.62 0.42 7.54%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 26/11/20 28/11/19 22/11/18 24/11/17 14/11/16 13/11/15 -
Price 2.76 1.90 1.62 1.88 1.40 1.61 1.62 -
P/RPS 0.51 0.42 0.32 0.37 0.31 0.41 0.46 1.73%
P/EPS 8.56 9.58 8.66 6.50 10.49 45.67 24.08 -15.82%
EY 11.69 10.44 11.54 15.39 9.53 2.19 4.15 18.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.47 0.57 0.46 0.59 0.59 1.62%

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