[MUDA] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 1.31%
YoY- 63.83%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 451,947 353,879 325,901 316,724 360,888 281,576 284,786 35.93%
PBT 35,504 4,020 4,925 20,926 23,916 -14,860 6,111 222.14%
Tax 2,386 -3,994 -1,458 -2,399 -3,598 -1,157 -856 -
NP 37,890 26 3,467 18,527 20,318 -16,017 5,255 271.88%
-
NP to SH 35,970 523 4,126 18,147 17,913 -15,757 5,574 245.44%
-
Tax Rate -6.72% 99.35% 29.60% 11.46% 15.04% - 14.01% -
Total Cost 414,057 353,853 322,434 298,197 340,570 297,593 279,531 29.85%
-
Net Worth 963,961 930,405 875,496 872,445 844,991 832,789 854,142 8.37%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 963,961 930,405 875,496 872,445 844,991 832,789 854,142 8.37%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.38% 0.01% 1.06% 5.85% 5.63% -5.69% 1.85% -
ROE 3.73% 0.06% 0.47% 2.08% 2.12% -1.89% 0.65% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 148.15 116.01 106.83 103.83 118.30 92.30 93.36 35.93%
EPS 11.79 0.17 1.35 5.95 5.87 -5.17 1.83 245.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.05 2.87 2.86 2.77 2.73 2.80 8.37%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 148.15 116.01 106.83 103.83 118.30 92.30 93.36 35.93%
EPS 11.79 0.17 1.35 5.95 5.87 -5.17 1.83 245.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.05 2.87 2.86 2.77 2.73 2.80 8.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.33 1.38 1.52 1.68 1.45 1.70 2.18 -
P/RPS 0.90 1.19 1.42 1.62 1.23 1.84 2.34 -47.02%
P/EPS 11.28 804.91 112.38 28.24 24.69 -32.91 119.31 -79.15%
EY 8.87 0.12 0.89 3.54 4.05 -3.04 0.84 379.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.53 0.59 0.52 0.62 0.78 -33.73%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 25/08/17 15/05/17 23/02/17 14/11/16 25/08/16 -
Price 1.30 1.40 1.53 1.74 1.51 1.61 1.90 -
P/RPS 0.88 1.21 1.43 1.68 1.28 1.74 2.04 -42.82%
P/EPS 11.02 816.58 113.12 29.25 25.71 -31.17 103.98 -77.51%
EY 9.07 0.12 0.88 3.42 3.89 -3.21 0.96 345.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.53 0.61 0.55 0.59 0.68 -28.56%

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