[MUDA] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 32.26%
YoY- 138.89%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 437,626 451,947 360,888 347,418 303,892 289,636 310,116 5.90%
PBT 30,069 35,504 23,916 18,763 10,091 14,783 12,589 15.60%
Tax -2,158 2,386 -3,598 -7,197 -3,917 58 -3,182 -6.26%
NP 27,911 37,890 20,318 11,566 6,174 14,841 9,407 19.86%
-
NP to SH 25,256 35,970 17,913 9,859 4,127 10,482 5,989 27.09%
-
Tax Rate 7.18% -6.72% 15.04% 38.36% 38.82% -0.39% 25.28% -
Total Cost 409,715 414,057 340,570 335,852 297,718 274,795 300,709 5.28%
-
Net Worth 1,021,920 963,961 844,991 841,940 814,486 799,233 586,023 9.70%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,021,920 963,961 844,991 841,940 814,486 799,233 586,023 9.70%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 303,639 0.07%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.38% 8.38% 5.63% 3.33% 2.03% 5.12% 3.03% -
ROE 2.47% 3.73% 2.12% 1.17% 0.51% 1.31% 1.02% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 143.46 148.15 118.30 113.89 99.62 94.95 102.13 5.82%
EPS 8.28 11.79 5.87 3.23 1.35 3.44 1.97 27.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.16 2.77 2.76 2.67 2.62 1.93 9.62%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 143.46 148.15 118.30 113.89 99.62 94.95 101.66 5.90%
EPS 8.28 11.79 5.87 3.23 1.35 3.44 1.96 27.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.16 2.77 2.76 2.67 2.62 1.9211 9.70%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.79 1.33 1.45 2.15 1.30 0.915 0.74 -
P/RPS 1.25 0.90 1.23 1.89 1.30 0.96 0.72 9.62%
P/EPS 21.62 11.28 24.69 66.52 96.09 26.63 37.52 -8.77%
EY 4.63 8.87 4.05 1.50 1.04 3.76 2.67 9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.52 0.78 0.49 0.35 0.38 5.69%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 23/02/17 25/02/16 26/02/15 26/02/14 27/02/13 -
Price 2.05 1.30 1.51 2.45 1.60 1.50 0.73 -
P/RPS 1.43 0.88 1.28 2.15 1.61 1.58 0.71 12.37%
P/EPS 24.76 11.02 25.71 75.81 118.27 43.65 37.01 -6.47%
EY 4.04 9.07 3.89 1.32 0.85 2.29 2.70 6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.41 0.55 0.89 0.60 0.57 0.38 8.20%

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