[MUDA] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock

[MUDA] MUDA HOLDINGS BHD

Announcement Date

28-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 18.82%

YoY- -44.95%

Quarter Report

MUDA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	1,285,250	1,150,580	1,032,794	1,002,162	1,015,050	1,066,292	1,037,996	3.62%
YoY %	11.70%	11.40%	3.06%	-1.27%	-4.81%	2.73%	-	-
Horiz. %	123.82%	110.85%	99.50%	96.55%	97.79%	102.73%	100.00%	-
PBT	51,702	44,860	27,646	39,576	57,698	24,948	53,220	-0.48%
YoY %	15.25%	62.27%	-30.14%	-31.41%	131.27%	-53.12%	-	-
Horiz. %	97.15%	84.29%	51.95%	74.36%	108.41%	46.88%	100.00%	-
Tax	-7,714	-11,794	-9,226	-8,730	-5,966	-8,094	-5,224	6.70%
YoY %	34.59%	-27.83%	-5.68%	-46.33%	26.29%	-54.94%	-	-
Horiz. %	147.66%	225.77%	176.61%	167.11%	114.20%	154.94%	100.00%	-
NP	43,988	33,066	18,420	30,846	51,732	16,854	47,996	-1.44%
YoY %	33.03%	79.51%	-40.28%	-40.37%	206.94%	-64.88%	-	-
Horiz. %	91.65%	68.89%	38.38%	64.27%	107.78%	35.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,546	33,302	17,884	29,454	53,502	14,134	37,068	3.10%
YoY %	33.76%	86.21%	-39.28%	-44.95%	278.53%	-61.87%	-	-
Horiz. %	120.17%	89.84%	48.25%	79.46%	144.33%	38.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.92%	26.29%	33.37%	22.06%	10.34%	32.44%	9.82%	-
YoY %	-43.25%	-21.22%	51.27%	113.35%	-68.13%	230.35%	-	-
Horiz. %	151.93%	267.72%	339.82%	224.64%	105.30%	330.35%	100.00%	-
Total Cost	1,241,262	1,117,514	1,014,374	971,316	963,318	1,049,438	990,000	3.83%
YoY %	11.07%	10.17%	4.43%	0.83%	-8.21%	6.00%	-	-
Horiz. %	125.38%	112.88%	102.46%	98.11%	97.30%	106.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	875,496	854,142	826,688	814,486	625,354	591,920	557,457	7.80%
YoY %	2.50%	3.32%	1.50%	30.24%	5.65%	6.18%	-	-
Horiz. %	157.05%	153.22%	148.30%	146.11%	112.18%	106.18%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	875,496	854,142	826,688	814,486	625,354	591,920	557,457	7.80%
YoY %	2.50%	3.32%	1.50%	30.24%	5.65%	6.18%	-	-
Horiz. %	157.05%	153.22%	148.30%	146.11%	112.18%	106.18%	100.00%	-
NOSH	305,051	305,051	305,051	305,051	305,051	302,454	299,708	0.29%
YoY %	0.00%	0.00%	0.00%	0.00%	0.86%	0.92%	-	-
Horiz. %	101.78%	101.78%	101.78%	101.78%	101.78%	100.92%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	3.42%	2.87%	1.78%	3.08%	5.10%	1.58%	4.62%	-
YoY %	19.16%	61.24%	-42.21%	-39.61%	222.78%	-65.80%	-	-
Horiz. %	74.03%	62.12%	38.53%	66.67%	110.39%	34.20%	100.00%	-
ROE	5.09%	3.90%	2.16%	3.62%	8.56%	2.39%	6.65%	-
YoY %	30.51%	80.56%	-40.33%	-57.71%	258.16%	-64.06%	-	-
Horiz. %	76.54%	58.65%	32.48%	54.44%	128.72%	35.94%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	421.32	377.18	338.56	328.52	332.75	351.28	346.34	3.31%
YoY %	11.70%	11.41%	3.06%	-1.27%	-5.27%	1.43%	-	-
Horiz. %	121.65%	108.90%	97.75%	94.85%	96.08%	101.43%	100.00%	-
EPS	14.60	10.92	5.86	9.66	17.60	4.68	12.38	2.78%
YoY %	33.70%	86.35%	-39.34%	-45.11%	276.07%	-62.20%	-	-
Horiz. %	117.93%	88.21%	47.33%	78.03%	142.16%	37.80%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.87	2.80	2.71	2.67	2.05	1.95	1.86	7.48%
YoY %	2.50%	3.32%	1.50%	30.24%	5.13%	4.84%	-	-
Horiz. %	154.30%	150.54%	145.70%	143.55%	110.22%	104.84%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 305,051
RPS	421.33	377.19	338.57	328.53	332.76	349.55	340.28	3.62%
YoY %	11.70%	11.41%	3.06%	-1.27%	-4.80%	2.72%	-	-
Horiz. %	123.82%	110.85%	99.50%	96.55%	97.79%	102.72%	100.00%	-
EPS	14.60	10.92	5.86	9.66	17.54	4.63	12.15	3.10%
YoY %	33.70%	86.35%	-39.34%	-44.93%	278.83%	-61.89%	-	-
Horiz. %	120.16%	89.88%	48.23%	79.51%	144.36%	38.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.8701	2.8001	2.7101	2.6701	2.0501	1.9404	1.8275	7.80%
YoY %	2.50%	3.32%	1.50%	30.24%	5.65%	6.18%	-	-
Horiz. %	157.05%	153.22%	148.30%	146.11%	112.18%	106.18%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.52	2.18	1.22	2.03	0.775	0.84	0.83	-
P/RPS	0.36	0.58	0.36	0.62	0.23	0.24	0.24	6.98%
YoY %	-37.93%	61.11%	-41.94%	169.57%	-4.17%	0.00%	-	-
Horiz. %	150.00%	241.67%	150.00%	258.33%	95.83%	100.00%	100.00%	-
P/EPS	10.41	19.97	20.81	21.02	4.42	18.04	6.71	7.58%
YoY %	-47.87%	-4.04%	-1.00%	375.57%	-75.50%	168.85%	-	-
Horiz. %	155.14%	297.62%	310.13%	313.26%	65.87%	268.85%	100.00%	-
EY	9.61	5.01	4.81	4.76	22.63	5.54	14.90	-7.04%
YoY %	91.82%	4.16%	1.05%	-78.97%	308.48%	-62.82%	-	-
Horiz. %	64.50%	33.62%	32.28%	31.95%	151.88%	37.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.78	0.45	0.76	0.38	0.43	0.45	2.76%
YoY %	-32.05%	73.33%	-40.79%	100.00%	-11.63%	-4.44%	-	-
Horiz. %	117.78%	173.33%	100.00%	168.89%	84.44%	95.56%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	25/08/16	25/08/15	28/08/14	21/08/13	30/08/12	23/08/11	-
Price	1.53	1.90	1.04	2.23	0.78	0.83	0.88	-
P/RPS	0.36	0.50	0.31	0.68	0.23	0.24	0.25	6.25%
YoY %	-28.00%	61.29%	-54.41%	195.65%	-4.17%	-4.00%	-	-
Horiz. %	144.00%	200.00%	124.00%	272.00%	92.00%	96.00%	100.00%	-
P/EPS	10.48	17.40	17.74	23.10	4.45	17.83	7.12	6.64%
YoY %	-39.77%	-1.92%	-23.20%	419.10%	-75.04%	150.42%	-	-
Horiz. %	147.19%	244.38%	249.16%	324.44%	62.50%	250.42%	100.00%	-
EY	9.54	5.75	5.64	4.33	22.49	5.61	14.05	-6.24%
YoY %	65.91%	1.95%	30.25%	-80.75%	300.89%	-60.07%	-	-
Horiz. %	67.90%	40.93%	40.14%	30.82%	160.07%	39.93%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.68	0.38	0.84	0.38	0.43	0.47	2.02%
YoY %	-22.06%	78.95%	-54.76%	121.05%	-11.63%	-8.51%	-	-
Horiz. %	112.77%	144.68%	80.85%	178.72%	80.85%	91.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos