Highlights

[MUDA] QoQ Annualized Quarter Result on 2020-06-30 [#2]

Stock [MUDA]: MUDA HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -19.99%    YoY -     8.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,287,850 1,224,150 1,357,936 1,518,595 1,452,540 1,473,730 1,512,920 -10.16%
  QoQ % 5.20% -9.85% -10.58% 4.55% -1.44% -2.59% -
  Horiz. % 85.12% 80.91% 89.76% 100.38% 96.01% 97.41% 100.00%
PBT 95,178 81,876 96,740 66,049 63,608 69,990 84,820 7.96%
  QoQ % 16.25% -15.36% 46.47% 3.84% -9.12% -17.48% -
  Horiz. % 112.21% 96.53% 114.05% 77.87% 74.99% 82.52% 100.00%
Tax -21,782 -22,466 -23,768 -25,255 -22,180 -19,144 -21,552 0.71%
  QoQ % 3.04% 5.48% 5.89% -13.86% -15.86% 11.17% -
  Horiz. % 101.07% 104.24% 110.28% 117.18% 102.91% 88.83% 100.00%
NP 73,396 59,410 72,972 40,794 41,428 50,846 63,268 10.38%
  QoQ % 23.54% -18.59% 78.88% -1.53% -18.52% -19.63% -
  Horiz. % 116.01% 93.90% 115.34% 64.48% 65.48% 80.37% 100.00%
NP to SH 70,610 55,962 69,948 39,337 42,374 51,374 61,540 9.57%
  QoQ % 26.18% -19.99% 77.82% -7.17% -17.52% -16.52% -
  Horiz. % 114.74% 90.94% 113.66% 63.92% 68.86% 83.48% 100.00%
Tax Rate 22.89 % 27.44 % 24.57 % 38.24 % 34.87 % 27.35 % 25.41 % -6.71%
  QoQ % -16.58% 11.68% -35.75% 9.66% 27.50% 7.63% -
  Horiz. % 90.08% 107.99% 96.69% 150.49% 137.23% 107.63% 100.00%
Total Cost 1,214,454 1,164,740 1,284,964 1,477,801 1,411,112 1,422,884 1,449,652 -11.10%
  QoQ % 4.27% -9.36% -13.05% 4.73% -0.83% -1.85% -
  Horiz. % 83.78% 80.35% 88.64% 101.94% 97.34% 98.15% 100.00%
Net Worth 1,098,183 1,085,981 1,073,779 1,058,526 1,052,425 1,061,577 1,049,375 3.07%
  QoQ % 1.12% 1.14% 1.44% 0.58% -0.86% 1.16% -
  Horiz. % 104.65% 103.49% 102.33% 100.87% 100.29% 101.16% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 12,202 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 31.02 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,098,183 1,085,981 1,073,779 1,058,526 1,052,425 1,061,577 1,049,375 3.07%
  QoQ % 1.12% 1.14% 1.44% 0.58% -0.86% 1.16% -
  Horiz. % 104.65% 103.49% 102.33% 100.87% 100.29% 101.16% 100.00%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.70 % 4.85 % 5.37 % 2.69 % 2.85 % 3.45 % 4.18 % 22.90%
  QoQ % 17.53% -9.68% 99.63% -5.61% -17.39% -17.46% -
  Horiz. % 136.36% 116.03% 128.47% 64.35% 68.18% 82.54% 100.00%
ROE 6.43 % 5.15 % 6.51 % 3.72 % 4.03 % 4.84 % 5.86 % 6.37%
  QoQ % 24.85% -20.89% 75.00% -7.69% -16.74% -17.41% -
  Horiz. % 109.73% 87.88% 111.09% 63.48% 68.77% 82.59% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 422.18 401.29 445.15 497.82 476.16 483.11 495.96 -10.15%
  QoQ % 5.21% -9.85% -10.58% 4.55% -1.44% -2.59% -
  Horiz. % 85.12% 80.91% 89.76% 100.38% 96.01% 97.41% 100.00%
EPS 23.15 18.34 22.92 12.90 13.89 16.84 20.16 9.63%
  QoQ % 26.23% -19.98% 77.67% -7.13% -17.52% -16.47% -
  Horiz. % 114.83% 90.97% 113.69% 63.99% 68.90% 83.53% 100.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.6000 3.5600 3.5200 3.4700 3.4500 3.4800 3.4400 3.07%
  QoQ % 1.12% 1.14% 1.44% 0.58% -0.86% 1.16% -
  Horiz. % 104.65% 103.49% 102.33% 100.87% 100.29% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 422.18 401.29 445.15 497.82 476.16 483.11 495.96 -10.15%
  QoQ % 5.21% -9.85% -10.58% 4.55% -1.44% -2.59% -
  Horiz. % 85.12% 80.91% 89.76% 100.38% 96.01% 97.41% 100.00%
EPS 23.15 18.34 22.92 12.90 13.89 16.84 20.16 9.63%
  QoQ % 26.23% -19.98% 77.67% -7.13% -17.52% -16.47% -
  Horiz. % 114.83% 90.97% 113.69% 63.99% 68.90% 83.53% 100.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.6000 3.5600 3.5200 3.4700 3.4500 3.4800 3.4400 3.07%
  QoQ % 1.12% 1.14% 1.44% 0.58% -0.86% 1.16% -
  Horiz. % 104.65% 103.49% 102.33% 100.87% 100.29% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.5700 1.5000 1.0700 1.4100 1.5600 1.7400 1.8700 -
P/RPS 0.37 0.37 0.24 0.28 0.33 0.36 0.38 -1.76%
  QoQ % 0.00% 54.17% -14.29% -15.15% -8.33% -5.26% -
  Horiz. % 97.37% 97.37% 63.16% 73.68% 86.84% 94.74% 100.00%
P/EPS 6.78 8.18 4.67 10.93 11.23 10.33 9.27 -18.78%
  QoQ % -17.11% 75.16% -57.27% -2.67% 8.71% 11.43% -
  Horiz. % 73.14% 88.24% 50.38% 117.91% 121.14% 111.43% 100.00%
EY 14.74 12.23 21.43 9.15 8.90 9.68 10.79 23.05%
  QoQ % 20.52% -42.93% 134.21% 2.81% -8.06% -10.29% -
  Horiz. % 136.61% 113.35% 198.61% 84.80% 82.48% 89.71% 100.00%
DY 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.44 0.42 0.30 0.41 0.45 0.50 0.54 -12.73%
  QoQ % 4.76% 40.00% -26.83% -8.89% -10.00% -7.41% -
  Horiz. % 81.48% 77.78% 55.56% 75.93% 83.33% 92.59% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 29/06/20 27/02/20 28/11/19 27/08/19 30/05/19 -
Price 1.9000 1.7700 1.5100 1.4800 1.6200 1.6200 1.7800 -
P/RPS 0.45 0.44 0.34 0.30 0.34 0.34 0.36 15.99%
  QoQ % 2.27% 29.41% 13.33% -11.76% 0.00% -5.56% -
  Horiz. % 125.00% 122.22% 94.44% 83.33% 94.44% 94.44% 100.00%
P/EPS 8.21 9.65 6.59 11.48 11.66 9.62 8.82 -4.65%
  QoQ % -14.92% 46.43% -42.60% -1.54% 21.21% 9.07% -
  Horiz. % 93.08% 109.41% 74.72% 130.16% 132.20% 109.07% 100.00%
EY 12.18 10.36 15.19 8.71 8.57 10.40 11.33 4.93%
  QoQ % 17.57% -31.80% 74.40% 1.63% -17.60% -8.21% -
  Horiz. % 107.50% 91.44% 134.07% 76.88% 75.64% 91.79% 100.00%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.53 0.50 0.43 0.43 0.47 0.47 0.52 1.27%
  QoQ % 6.00% 16.28% 0.00% -8.51% 0.00% -9.62% -
  Horiz. % 101.92% 96.15% 82.69% 82.69% 90.38% 90.38% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS