Highlights

[MUDA] QoQ Quarter Result on 2019-09-30 [#3]

Stock [MUDA]: MUDA HOLDINGS BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -40.85%    YoY -     -75.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 272,591 339,484 429,190 352,540 358,635 378,230 437,626 -27.09%
  QoQ % -19.70% -20.90% 21.74% -1.70% -5.18% -13.57% -
  Horiz. % 62.29% 77.57% 98.07% 80.56% 81.95% 86.43% 100.00%
PBT 16,753 24,185 18,343 12,711 13,790 21,205 30,069 -32.31%
  QoQ % -30.73% 31.85% 44.31% -7.82% -34.97% -29.48% -
  Horiz. % 55.72% 80.43% 61.00% 42.27% 45.86% 70.52% 100.00%
Tax -5,291 -5,942 -8,620 -7,063 -4,184 -5,388 -2,158 81.93%
  QoQ % 10.96% 31.07% -22.04% -68.81% 22.35% -149.68% -
  Horiz. % 245.18% 275.35% 399.44% 327.29% 193.88% 249.68% 100.00%
NP 11,462 18,243 9,723 5,648 9,606 15,817 27,911 -44.78%
  QoQ % -37.17% 87.63% 72.15% -41.20% -39.27% -43.33% -
  Horiz. % 41.07% 65.36% 34.84% 20.24% 34.42% 56.67% 100.00%
NP to SH 10,494 17,487 7,556 6,094 10,302 15,385 25,256 -44.35%
  QoQ % -39.99% 131.43% 23.99% -40.85% -33.04% -39.08% -
  Horiz. % 41.55% 69.24% 29.92% 24.13% 40.79% 60.92% 100.00%
Tax Rate 31.58 % 24.57 % 46.99 % 55.57 % 30.34 % 25.41 % 7.18 % 168.69%
  QoQ % 28.53% -47.71% -15.44% 83.16% 19.40% 253.90% -
  Horiz. % 439.83% 342.20% 654.46% 773.96% 422.56% 353.90% 100.00%
Total Cost 261,129 321,241 419,467 346,892 349,029 362,413 409,715 -25.96%
  QoQ % -18.71% -23.42% 20.92% -0.61% -3.69% -11.55% -
  Horiz. % 63.73% 78.41% 102.38% 84.67% 85.19% 88.45% 100.00%
Net Worth 1,085,981 1,073,779 1,058,526 1,052,425 1,061,577 1,049,375 1,021,920 4.14%
  QoQ % 1.14% 1.44% 0.58% -0.86% 1.16% 2.69% -
  Horiz. % 106.27% 105.07% 103.58% 102.99% 103.88% 102.69% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,085,981 1,073,779 1,058,526 1,052,425 1,061,577 1,049,375 1,021,920 4.14%
  QoQ % 1.14% 1.44% 0.58% -0.86% 1.16% 2.69% -
  Horiz. % 106.27% 105.07% 103.58% 102.99% 103.88% 102.69% 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.20 % 5.37 % 2.27 % 1.60 % 2.68 % 4.18 % 6.38 % -24.34%
  QoQ % -21.79% 136.56% 41.87% -40.30% -35.89% -34.48% -
  Horiz. % 65.83% 84.17% 35.58% 25.08% 42.01% 65.52% 100.00%
ROE 0.97 % 1.63 % 0.71 % 0.58 % 0.97 % 1.47 % 2.47 % -46.40%
  QoQ % -40.49% 129.58% 22.41% -40.21% -34.01% -40.49% -
  Horiz. % 39.27% 65.99% 28.74% 23.48% 39.27% 59.51% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 89.36 111.29 140.69 115.57 117.57 123.99 143.46 -27.09%
  QoQ % -19.71% -20.90% 21.74% -1.70% -5.18% -13.57% -
  Horiz. % 62.29% 77.58% 98.07% 80.56% 81.95% 86.43% 100.00%
EPS 3.44 5.73 2.48 2.00 3.38 5.04 8.28 -44.35%
  QoQ % -39.97% 131.05% 24.00% -40.83% -32.94% -39.13% -
  Horiz. % 41.55% 69.20% 29.95% 24.15% 40.82% 60.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5600 3.5200 3.4700 3.4500 3.4800 3.4400 3.3500 4.14%
  QoQ % 1.14% 1.44% 0.58% -0.86% 1.16% 2.69% -
  Horiz. % 106.27% 105.07% 103.58% 102.99% 103.88% 102.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 89.36 111.29 140.69 115.57 117.57 123.99 143.46 -27.09%
  QoQ % -19.71% -20.90% 21.74% -1.70% -5.18% -13.57% -
  Horiz. % 62.29% 77.58% 98.07% 80.56% 81.95% 86.43% 100.00%
EPS 3.44 5.73 2.48 2.00 3.38 5.04 8.28 -44.35%
  QoQ % -39.97% 131.05% 24.00% -40.83% -32.94% -39.13% -
  Horiz. % 41.55% 69.20% 29.95% 24.15% 40.82% 60.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5600 3.5200 3.4700 3.4500 3.4800 3.4400 3.3500 4.14%
  QoQ % 1.14% 1.44% 0.58% -0.86% 1.16% 2.69% -
  Horiz. % 106.27% 105.07% 103.58% 102.99% 103.88% 102.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.5000 1.0700 1.4100 1.5600 1.7400 1.8700 1.7900 -
P/RPS 1.68 0.96 1.00 1.35 1.48 1.51 1.25 21.81%
  QoQ % 75.00% -4.00% -25.93% -8.78% -1.99% 20.80% -
  Horiz. % 134.40% 76.80% 80.00% 108.00% 118.40% 120.80% 100.00%
P/EPS 43.60 18.67 56.92 78.09 51.52 37.08 21.62 59.69%
  QoQ % 133.53% -67.20% -27.11% 51.57% 38.94% 71.51% -
  Horiz. % 201.67% 86.36% 263.27% 361.19% 238.30% 171.51% 100.00%
EY 2.29 5.36 1.76 1.28 1.94 2.70 4.63 -37.49%
  QoQ % -57.28% 204.55% 37.50% -34.02% -28.15% -41.68% -
  Horiz. % 49.46% 115.77% 38.01% 27.65% 41.90% 58.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.30 0.41 0.45 0.50 0.54 0.53 -14.38%
  QoQ % 40.00% -26.83% -8.89% -10.00% -7.41% 1.89% -
  Horiz. % 79.25% 56.60% 77.36% 84.91% 94.34% 101.89% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 27/02/20 28/11/19 27/08/19 30/05/19 27/02/19 -
Price 1.7700 1.5100 1.4800 1.6200 1.6200 1.7800 2.0500 -
P/RPS 1.98 1.36 1.05 1.40 1.38 1.44 1.43 24.25%
  QoQ % 45.59% 29.52% -25.00% 1.45% -4.17% 0.70% -
  Horiz. % 138.46% 95.10% 73.43% 97.90% 96.50% 100.70% 100.00%
P/EPS 51.45 26.34 59.75 81.09 47.97 35.29 24.76 62.91%
  QoQ % 95.33% -55.92% -26.32% 69.04% 35.93% 42.53% -
  Horiz. % 207.79% 106.38% 241.32% 327.50% 193.74% 142.53% 100.00%
EY 1.94 3.80 1.67 1.23 2.08 2.83 4.04 -38.71%
  QoQ % -48.95% 127.54% 35.77% -40.87% -26.50% -29.95% -
  Horiz. % 48.02% 94.06% 41.34% 30.45% 51.49% 70.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.43 0.43 0.47 0.47 0.52 0.61 -12.43%
  QoQ % 16.28% 0.00% -8.51% 0.00% -9.62% -14.75% -
  Horiz. % 81.97% 70.49% 70.49% 77.05% 77.05% 85.25% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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