[MUDA] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 99.57%
YoY- 156.59%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 381,227 353,879 281,576 261,037 246,599 247,703 245,108 7.63%
PBT 32,287 4,020 -14,860 8,556 4,820 8,316 5,011 36.39%
Tax -7,475 -3,994 -1,157 -1,101 -1,863 -2,358 -1,672 28.33%
NP 24,812 26 -16,017 7,455 2,957 5,958 3,339 39.67%
-
NP to SH 25,087 523 -15,757 7,454 2,905 5,993 2,959 42.77%
-
Tax Rate 23.15% 99.35% - 12.87% 38.65% 28.35% 33.37% -
Total Cost 356,415 353,853 297,593 253,582 243,642 241,745 241,769 6.67%
-
Net Worth 1,003,617 930,405 832,789 835,839 808,385 786,861 585,727 9.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,003,617 930,405 832,789 835,839 808,385 786,861 585,727 9.38%
NOSH 305,051 305,051 305,051 305,051 305,051 304,985 303,486 0.08%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.51% 0.01% -5.69% 2.86% 1.20% 2.41% 1.36% -
ROE 2.50% 0.06% -1.89% 0.89% 0.36% 0.76% 0.51% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 124.97 116.01 92.30 85.57 80.84 81.22 80.76 7.54%
EPS 8.22 0.17 -5.17 2.44 0.95 1.96 0.98 42.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.05 2.73 2.74 2.65 2.58 1.93 9.29%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 124.97 116.01 92.30 85.57 80.84 81.20 80.35 7.63%
EPS 8.22 0.17 -5.17 2.44 0.95 1.96 0.97 42.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.05 2.73 2.74 2.65 2.5794 1.9201 9.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.89 1.38 1.70 1.16 2.21 0.82 0.79 -
P/RPS 1.51 1.19 1.84 1.36 2.73 1.01 0.98 7.46%
P/EPS 22.98 804.91 -32.91 47.47 232.07 41.73 81.03 -18.93%
EY 4.35 0.12 -3.04 2.11 0.43 2.40 1.23 23.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.62 0.42 0.83 0.32 0.41 5.64%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 24/11/17 14/11/16 13/11/15 20/11/14 25/11/13 20/11/12 -
Price 1.88 1.40 1.61 1.62 1.56 0.93 0.76 -
P/RPS 1.50 1.21 1.74 1.89 1.93 1.15 0.94 8.09%
P/EPS 22.86 816.58 -31.17 66.30 163.81 47.33 77.95 -18.48%
EY 4.37 0.12 -3.21 1.51 0.61 2.11 1.28 22.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.59 0.59 0.59 0.36 0.39 6.52%

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