[MUDA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -31.56%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,804,202 1,861,972 1,740,745 1,574,650 1,629,558 1,660,056 1,425,797 17.04%
PBT 21,014 70,040 108,134 111,794 158,950 193,648 120,027 -68.80%
Tax -10,660 -18,764 -23,155 -26,092 -36,006 -45,732 -22,629 -39.54%
NP 10,354 51,276 84,979 85,702 122,944 147,916 97,398 -77.65%
-
NP to SH 8,044 49,008 77,865 81,804 119,534 141,684 90,020 -80.10%
-
Tax Rate 50.73% 26.79% 21.41% 23.34% 22.65% 23.62% 18.85% -
Total Cost 1,793,848 1,810,696 1,655,766 1,488,948 1,506,614 1,512,140 1,328,399 22.23%
-
Net Worth 1,326,971 1,330,022 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 10.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 15,252 - - 46,977 15,252 -
Div Payout % - - 19.59% - - 33.16% 16.94% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,326,971 1,330,022 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 10.82%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.57% 2.75% 4.88% 5.44% 7.54% 8.91% 6.83% -
ROE 0.61% 3.68% 5.91% 6.31% 9.97% 12.06% 7.91% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 591.44 610.38 570.64 516.19 534.19 544.19 467.40 17.04%
EPS 2.62 16.08 25.54 26.81 39.18 46.44 29.51 -80.18%
DPS 0.00 0.00 5.00 0.00 0.00 15.40 5.00 -
NAPS 4.35 4.36 4.32 4.25 3.93 3.85 3.73 10.82%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 591.44 610.38 570.64 516.19 534.19 544.19 467.40 17.04%
EPS 2.62 16.08 25.54 26.81 39.18 46.44 29.51 -80.18%
DPS 0.00 0.00 5.00 0.00 0.00 15.40 5.00 -
NAPS 4.35 4.36 4.32 4.25 3.93 3.85 3.73 10.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.89 2.32 2.76 2.77 2.60 2.60 2.78 -
P/RPS 0.32 0.38 0.48 0.54 0.49 0.48 0.59 -33.56%
P/EPS 71.67 14.44 10.81 10.33 6.64 5.60 9.42 288.27%
EY 1.40 6.92 9.25 9.68 15.07 17.86 10.62 -74.19%
DY 0.00 0.00 1.81 0.00 0.00 5.92 1.80 -
P/NAPS 0.43 0.53 0.64 0.65 0.66 0.68 0.75 -31.05%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 24/05/22 24/02/22 19/11/21 17/08/21 25/05/21 25/02/21 -
Price 1.97 2.30 2.66 2.76 2.77 2.81 3.71 -
P/RPS 0.33 0.38 0.47 0.53 0.52 0.52 0.79 -44.20%
P/EPS 74.71 14.32 10.42 10.29 7.07 6.05 12.57 229.19%
EY 1.34 6.99 9.60 9.72 14.15 16.53 7.95 -69.58%
DY 0.00 0.00 1.88 0.00 0.00 5.48 1.35 -
P/NAPS 0.45 0.53 0.62 0.65 0.70 0.73 0.99 -40.96%

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