[MUDA] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5.43%
YoY- 173.74%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Revenue 1,243,974 1,157,888 1,059,872 1,030,327 1,081,404 1,082,634 1,112,320 2.26%
PBT 36,093 49,783 32,756 55,274 33,240 30,190 28,199 5.05%
Tax -8,010 -16,098 -9,245 -6,350 -9,641 -8,228 23,752 -
NP 28,083 33,685 23,511 48,924 23,599 21,962 51,951 -11.57%
-
NP to SH 25,877 32,125 20,769 45,573 19,112 16,648 45,025 -10.48%
-
Tax Rate 22.19% 32.34% 28.22% 11.49% 29.00% 27.25% -84.23% -
Total Cost 1,215,891 1,124,203 1,036,361 981,403 1,057,805 1,060,672 1,060,369 2.77%
-
Net Worth 872,445 848,041 820,587 805,334 583,967 0 586,656 8.25%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Div - - - - - - 23,413 -
Div Payout % - - - - - - 52.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Net Worth 872,445 848,041 820,587 805,334 583,967 0 586,656 8.25%
NOSH 305,051 305,051 305,051 305,051 303,748 305,051 301,744 0.21%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
NP Margin 2.26% 2.91% 2.22% 4.75% 2.18% 2.03% 4.67% -
ROE 2.97% 3.79% 2.53% 5.66% 3.27% 0.00% 7.67% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
RPS 407.79 379.57 347.44 337.76 355.55 354.90 367.83 2.08%
EPS 8.48 10.53 6.81 14.94 6.28 5.46 14.89 -10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.76 -
NAPS 2.86 2.78 2.69 2.64 1.92 0.00 1.94 8.06%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
RPS 407.80 379.58 347.45 337.76 354.51 354.91 364.64 2.26%
EPS 8.48 10.53 6.81 14.94 6.27 5.46 14.76 -10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.68 -
NAPS 2.8601 2.7801 2.6901 2.6401 1.9144 0.00 1.9232 8.25%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 29/03/13 30/03/12 -
Price 1.68 2.05 1.88 1.70 0.71 0.71 0.94 -
P/RPS 0.41 0.54 0.54 0.50 0.20 0.20 0.26 9.53%
P/EPS 19.80 19.47 27.61 11.38 11.30 13.01 6.31 25.68%
EY 5.05 5.14 3.62 8.79 8.85 7.69 15.84 -20.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.26 -
P/NAPS 0.59 0.74 0.70 0.64 0.37 0.00 0.48 4.21%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Date 15/05/17 26/05/16 28/05/15 28/05/14 21/05/13 - 31/05/12 -
Price 1.74 1.97 1.42 1.90 0.805 0.00 0.86 -
P/RPS 0.43 0.52 0.41 0.56 0.23 0.00 0.23 13.32%
P/EPS 20.51 18.71 20.86 12.72 12.81 0.00 5.78 28.80%
EY 4.88 5.35 4.79 7.86 7.81 0.00 17.31 -22.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.02 -
P/NAPS 0.61 0.71 0.53 0.72 0.42 0.00 0.44 6.74%

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