Highlights

[MUDA] QoQ Cumulative 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 -     60.01%    YoY -     8.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 415,014 1,425,797 965,888 612,075 339,484 1,518,595 1,089,405 -47.42%
  QoQ % -70.89% 47.62% 57.81% 80.30% -77.64% 39.40% -
  Horiz. % 38.10% 130.88% 88.66% 56.18% 31.16% 139.40% 100.00%
PBT 48,412 120,027 71,384 40,938 24,185 66,049 47,706 0.98%
  QoQ % -59.67% 68.14% 74.37% 69.27% -63.38% 38.45% -
  Horiz. % 101.48% 251.60% 149.63% 85.81% 50.70% 138.45% 100.00%
Tax -11,433 -22,629 -16,337 -11,233 -5,942 -25,255 -16,635 -22.10%
  QoQ % 49.48% -38.51% -45.44% -89.04% 76.47% -51.82% -
  Horiz. % 68.73% 136.03% 98.21% 67.53% 35.72% 151.82% 100.00%
NP 36,979 97,398 55,047 29,705 18,243 40,794 31,071 12.29%
  QoQ % -62.03% 76.94% 85.31% 62.83% -55.28% 31.29% -
  Horiz. % 119.01% 313.47% 177.17% 95.60% 58.71% 131.29% 100.00%
NP to SH 35,421 90,020 52,958 27,981 17,487 39,337 31,781 7.49%
  QoQ % -60.65% 69.98% 89.26% 60.01% -55.55% 23.78% -
  Horiz. % 111.45% 283.25% 166.63% 88.04% 55.02% 123.78% 100.00%
Tax Rate 23.62 % 18.85 % 22.89 % 27.44 % 24.57 % 38.24 % 34.87 % -22.85%
  QoQ % 25.31% -17.65% -16.58% 11.68% -35.75% 9.66% -
  Horiz. % 67.74% 54.06% 65.64% 78.69% 70.46% 109.66% 100.00%
Total Cost 378,035 1,328,399 910,841 582,370 321,241 1,477,801 1,058,334 -49.63%
  QoQ % -71.54% 45.84% 56.40% 81.29% -78.26% 39.63% -
  Horiz. % 35.72% 125.52% 86.06% 55.03% 30.35% 139.63% 100.00%
Net Worth 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 1,052,425 7.58%
  QoQ % 3.22% 3.61% 1.12% 1.14% 1.44% 0.58% -
  Horiz. % 111.59% 108.12% 104.35% 103.19% 102.03% 100.58% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 11,744 15,252 - - - 12,202 - -
  QoQ % -23.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.25% 125.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 33.16 % 16.94 % - % - % - % 31.02 % - % -
  QoQ % 95.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.90% 54.61% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 1,052,425 7.58%
  QoQ % 3.22% 3.61% 1.12% 1.14% 1.44% 0.58% -
  Horiz. % 111.59% 108.12% 104.35% 103.19% 102.03% 100.58% 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.91 % 6.83 % 5.70 % 4.85 % 5.37 % 2.69 % 2.85 % 113.66%
  QoQ % 30.45% 19.82% 17.53% -9.68% 99.63% -5.61% -
  Horiz. % 312.63% 239.65% 200.00% 170.18% 188.42% 94.39% 100.00%
ROE 3.02 % 7.91 % 4.82 % 2.58 % 1.63 % 3.72 % 3.02 % -
  QoQ % -61.82% 64.11% 86.82% 58.28% -56.18% 23.18% -
  Horiz. % 100.00% 261.92% 159.60% 85.43% 53.97% 123.18% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 136.05 467.40 316.63 200.65 111.29 497.82 357.12 -47.42%
  QoQ % -70.89% 47.62% 57.80% 80.29% -77.64% 39.40% -
  Horiz. % 38.10% 130.88% 88.66% 56.19% 31.16% 139.40% 100.00%
EPS 11.61 29.51 17.36 9.17 5.73 12.90 10.42 7.47%
  QoQ % -60.66% 69.99% 89.31% 60.03% -55.58% 23.80% -
  Horiz. % 111.42% 283.21% 166.60% 88.00% 54.99% 123.80% 100.00%
DPS 3.85 5.00 0.00 0.00 0.00 4.00 0.00 -
  QoQ % -23.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.25% 125.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.8500 3.7300 3.6000 3.5600 3.5200 3.4700 3.4500 7.58%
  QoQ % 3.22% 3.61% 1.12% 1.14% 1.44% 0.58% -
  Horiz. % 111.59% 108.12% 104.35% 103.19% 102.03% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 136.05 467.40 316.63 200.65 111.29 497.82 357.12 -47.42%
  QoQ % -70.89% 47.62% 57.80% 80.29% -77.64% 39.40% -
  Horiz. % 38.10% 130.88% 88.66% 56.19% 31.16% 139.40% 100.00%
EPS 11.61 29.51 17.36 9.17 5.73 12.90 10.42 7.47%
  QoQ % -60.66% 69.99% 89.31% 60.03% -55.58% 23.80% -
  Horiz. % 111.42% 283.21% 166.60% 88.00% 54.99% 123.80% 100.00%
DPS 3.85 5.00 0.00 0.00 0.00 4.00 0.00 -
  QoQ % -23.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.25% 125.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.8500 3.7300 3.6000 3.5600 3.5200 3.4700 3.4500 7.58%
  QoQ % 3.22% 3.61% 1.12% 1.14% 1.44% 0.58% -
  Horiz. % 111.59% 108.12% 104.35% 103.19% 102.03% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.6000 2.7800 1.5700 1.5000 1.0700 1.4100 1.5600 -
P/RPS 1.91 0.59 0.50 0.75 0.96 0.28 0.44 165.87%
  QoQ % 223.73% 18.00% -33.33% -21.87% 242.86% -36.36% -
  Horiz. % 434.09% 134.09% 113.64% 170.45% 218.18% 63.64% 100.00%
P/EPS 22.39 9.42 9.04 16.35 18.67 10.93 14.97 30.75%
  QoQ % 137.69% 4.20% -44.71% -12.43% 70.81% -26.99% -
  Horiz. % 149.57% 62.93% 60.39% 109.22% 124.72% 73.01% 100.00%
EY 4.47 10.62 11.06 6.12 5.36 9.15 6.68 -23.48%
  QoQ % -57.91% -3.98% 80.72% 14.18% -41.42% 36.98% -
  Horiz. % 66.92% 158.98% 165.57% 91.62% 80.24% 136.98% 100.00%
DY 1.48 1.80 0.00 0.00 0.00 2.84 0.00 -
  QoQ % -17.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.11% 63.38% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.68 0.75 0.44 0.42 0.30 0.41 0.45 31.65%
  QoQ % -9.33% 70.45% 4.76% 40.00% -26.83% -8.89% -
  Horiz. % 151.11% 166.67% 97.78% 93.33% 66.67% 91.11% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 25/02/21 26/11/20 27/08/20 29/06/20 27/02/20 28/11/19 -
Price 2.8100 3.7100 1.9000 1.7700 1.5100 1.4800 1.6200 -
P/RPS 2.07 0.79 0.60 0.88 1.36 0.30 0.45 176.33%
  QoQ % 162.03% 31.67% -31.82% -35.29% 353.33% -33.33% -
  Horiz. % 460.00% 175.56% 133.33% 195.56% 302.22% 66.67% 100.00%
P/EPS 24.20 12.57 10.94 19.30 26.34 11.48 15.55 34.26%
  QoQ % 92.52% 14.90% -43.32% -26.73% 129.44% -26.17% -
  Horiz. % 155.63% 80.84% 70.35% 124.12% 169.39% 73.83% 100.00%
EY 4.13 7.95 9.14 5.18 3.80 8.71 6.43 -25.54%
  QoQ % -48.05% -13.02% 76.45% 36.32% -56.37% 35.46% -
  Horiz. % 64.23% 123.64% 142.15% 80.56% 59.10% 135.46% 100.00%
DY 1.37 1.35 0.00 0.00 0.00 2.70 0.00 -
  QoQ % 1.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.74% 50.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.99 0.53 0.50 0.43 0.43 0.47 34.08%
  QoQ % -26.26% 86.79% 6.00% 16.28% 0.00% -8.51% -
  Horiz. % 155.32% 210.64% 112.77% 106.38% 91.49% 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 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

377  525  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 ITRONIC 0.27+0.03 
 BORNOIL 0.04+0.005 
 MMAG 0.18-0.005 
 FINTEC 0.0350.00 
 FOCUS 0.035-0.005 
 MPAY 0.265+0.015 
 EAH 0.0250.00 
 DNEX 0.83-0.03 
 KOMARK 0.13-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS