[MUDA] YoY Cumulative 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- 2.65%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,067,277 1,321,585 1,180,988 965,888 1,089,405 1,106,634 996,504 1.14%
PBT -52,226 6,532 83,846 71,384 47,706 70,803 29,871 -
Tax 15,976 -1,484 -19,569 -16,337 -16,635 -19,063 -7,851 -
NP -36,250 5,048 64,277 55,047 31,071 51,740 22,020 -
-
NP to SH -36,822 5,667 61,353 52,958 31,781 52,278 22,796 -
-
Tax Rate - 22.72% 23.34% 22.89% 34.87% 26.92% 26.28% -
Total Cost 1,103,527 1,316,537 1,116,711 910,841 1,058,334 1,054,894 974,484 2.09%
-
Net Worth 1,247,658 1,311,719 1,296,466 1,098,183 1,052,425 1,003,617 930,405 5.00%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,247,658 1,311,719 1,296,466 1,098,183 1,052,425 1,003,617 930,405 5.00%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -3.40% 0.38% 5.44% 5.70% 2.85% 4.68% 2.21% -
ROE -2.95% 0.43% 4.73% 4.82% 3.02% 5.21% 2.45% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 349.87 433.23 387.14 316.63 357.12 362.77 326.67 1.14%
EPS -12.07 1.86 20.11 17.36 10.42 17.14 7.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.09 4.30 4.25 3.60 3.45 3.29 3.05 5.00%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 349.87 433.23 387.14 316.63 357.12 362.77 326.67 1.14%
EPS -12.07 1.86 20.11 17.36 10.42 17.14 7.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.09 4.30 4.25 3.60 3.45 3.29 3.05 5.00%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.40 1.73 2.77 1.57 1.56 1.89 1.38 -
P/RPS 0.40 0.40 0.72 0.50 0.44 0.52 0.42 -0.80%
P/EPS -11.60 93.12 13.77 9.04 14.97 11.03 18.47 -
EY -8.62 1.07 7.26 11.06 6.68 9.07 5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.65 0.44 0.45 0.57 0.45 -4.56%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 23/11/22 19/11/21 26/11/20 28/11/19 22/11/18 24/11/17 -
Price 1.64 1.80 2.76 1.90 1.62 1.88 1.40 -
P/RPS 0.47 0.42 0.71 0.60 0.45 0.52 0.43 1.49%
P/EPS -13.59 96.89 13.72 10.94 15.55 10.97 18.73 -
EY -7.36 1.03 7.29 9.14 6.43 9.12 5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.65 0.53 0.47 0.57 0.46 -2.30%

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