[MUDA] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -4.43%
YoY- 102.56%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 559,757 366,209 399,765 415,014 459,909 353,813 272,591 61.34%
PBT 24,288 4,371 31,063 48,412 48,643 30,446 16,753 28.00%
Tax -3,586 -1,566 -6,570 -11,433 -6,292 -5,104 -5,291 -22.78%
NP 20,702 2,805 24,493 36,979 42,351 25,342 11,462 48.14%
-
NP to SH 16,512 1,586 24,346 35,421 37,062 24,977 10,494 35.17%
-
Tax Rate 14.76% 35.83% 21.15% 23.62% 12.94% 16.76% 31.58% -
Total Cost 539,055 363,404 375,272 378,035 417,558 328,471 261,129 61.91%
-
Net Worth 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 13.72%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,317,820 1,296,466 1,198,850 1,174,446 1,137,840 1,098,183 1,085,981 13.72%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.70% 0.77% 6.13% 8.91% 9.21% 7.16% 4.20% -
ROE 1.25% 0.12% 2.03% 3.02% 3.26% 2.27% 0.97% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 183.50 120.05 131.05 136.05 150.76 115.98 89.36 61.34%
EPS 5.43 0.52 7.98 11.61 12.15 8.19 3.44 35.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.32 4.25 3.93 3.85 3.73 3.60 3.56 13.72%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 183.50 120.05 131.05 136.05 150.76 115.98 89.36 61.34%
EPS 5.43 0.52 7.98 11.61 12.15 8.19 3.44 35.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.32 4.25 3.93 3.85 3.73 3.60 3.56 13.72%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.76 2.77 2.60 2.60 2.78 1.57 1.50 -
P/RPS 1.50 2.31 1.98 1.91 1.84 1.35 1.68 -7.25%
P/EPS 50.99 532.78 32.58 22.39 22.88 19.17 43.60 10.97%
EY 1.96 0.19 3.07 4.47 4.37 5.22 2.29 -9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.66 0.68 0.75 0.44 0.42 32.31%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 19/11/21 17/08/21 25/05/21 25/02/21 26/11/20 27/08/20 -
Price 2.66 2.76 2.77 2.81 3.71 1.90 1.77 -
P/RPS 1.45 2.30 2.11 2.07 2.46 1.64 1.98 -18.70%
P/EPS 49.14 530.86 34.71 24.20 30.54 23.21 51.45 -3.00%
EY 2.03 0.19 2.88 4.13 3.27 4.31 1.94 3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.70 0.73 0.99 0.53 0.50 15.37%

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