[MUDA] QoQ Quarter Result on 2020-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 353,813 272,591 339,484 429,190 352,540 358,635 378,230 -4.34% QoQ % 29.80% -19.70% -20.90% 21.74% -1.70% -5.18% - Horiz. % 93.54% 72.07% 89.76% 113.47% 93.21% 94.82% 100.00%
PBT 30,446 16,753 24,185 18,343 12,711 13,790 21,205 27.19% QoQ % 81.73% -30.73% 31.85% 44.31% -7.82% -34.97% - Horiz. % 143.58% 79.00% 114.05% 86.50% 59.94% 65.03% 100.00%
Tax -5,104 -5,291 -5,942 -8,620 -7,063 -4,184 -5,388 -3.54% QoQ % 3.53% 10.96% 31.07% -22.04% -68.81% 22.35% - Horiz. % 94.73% 98.20% 110.28% 159.99% 131.09% 77.65% 100.00%
NP 25,342 11,462 18,243 9,723 5,648 9,606 15,817 36.81% QoQ % 121.10% -37.17% 87.63% 72.15% -41.20% -39.27% - Horiz. % 160.22% 72.47% 115.34% 61.47% 35.71% 60.73% 100.00%
NP to SH 24,977 10,494 17,487 7,556 6,094 10,302 15,385 38.01% QoQ % 138.01% -39.99% 131.43% 23.99% -40.85% -33.04% - Horiz. % 162.35% 68.21% 113.66% 49.11% 39.61% 66.96% 100.00%
Tax Rate 16.76 % 31.58 % 24.57 % 46.99 % 55.57 % 30.34 % 25.41 % -24.17% QoQ % -46.93% 28.53% -47.71% -15.44% 83.16% 19.40% - Horiz. % 65.96% 124.28% 96.69% 184.93% 218.69% 119.40% 100.00%
Total Cost 328,471 261,129 321,241 419,467 346,892 349,029 362,413 -6.33% QoQ % 25.79% -18.71% -23.42% 20.92% -0.61% -3.69% - Horiz. % 90.63% 72.05% 88.64% 115.74% 95.72% 96.31% 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 - - - - - - - - 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 30/09/20 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 7.16 % 4.20 % 5.37 % 2.27 % 1.60 % 2.68 % 4.18 % 43.02% QoQ % 70.48% -21.79% 136.56% 41.87% -40.30% -35.89% - Horiz. % 171.29% 100.48% 128.47% 54.31% 38.28% 64.11% 100.00%
ROE 2.27 % 0.97 % 1.63 % 0.71 % 0.58 % 0.97 % 1.47 % 33.49% QoQ % 134.02% -40.49% 129.58% 22.41% -40.21% -34.01% - Horiz. % 154.42% 65.99% 110.88% 48.30% 39.46% 65.99% 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 115.98 89.36 111.29 140.69 115.57 117.57 123.99 -4.34% QoQ % 29.79% -19.71% -20.90% 21.74% -1.70% -5.18% - Horiz. % 93.54% 72.07% 89.76% 113.47% 93.21% 94.82% 100.00%
EPS 8.19 3.44 5.73 2.48 2.00 3.38 5.04 38.10% QoQ % 138.08% -39.97% 131.05% 24.00% -40.83% -32.94% - Horiz. % 162.50% 68.25% 113.69% 49.21% 39.68% 67.06% 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 3.6000 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 115.98 89.36 111.29 140.69 115.57 117.57 123.99 -4.34% QoQ % 29.79% -19.71% -20.90% 21.74% -1.70% -5.18% - Horiz. % 93.54% 72.07% 89.76% 113.47% 93.21% 94.82% 100.00%
EPS 8.19 3.44 5.73 2.48 2.00 3.38 5.04 38.10% QoQ % 138.08% -39.97% 131.05% 24.00% -40.83% -32.94% - Horiz. % 162.50% 68.25% 113.69% 49.21% 39.68% 67.06% 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 3.6000 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 1.35 1.68 0.96 1.00 1.35 1.48 1.51 -7.18% QoQ % -19.64% 75.00% -4.00% -25.93% -8.78% -1.99% - Horiz. % 89.40% 111.26% 63.58% 66.23% 89.40% 98.01% 100.00%
P/EPS 19.17 43.60 18.67 56.92 78.09 51.52 37.08 -35.51% QoQ % -56.03% 133.53% -67.20% -27.11% 51.57% 38.94% - Horiz. % 51.70% 117.58% 50.35% 153.51% 210.60% 138.94% 100.00%
EY 5.22 2.29 5.36 1.76 1.28 1.94 2.70 55.01% QoQ % 127.95% -57.28% 204.55% 37.50% -34.02% -28.15% - Horiz. % 193.33% 84.81% 198.52% 65.19% 47.41% 71.85% 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 0.44 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 1.64 1.98 1.36 1.05 1.40 1.38 1.44 9.03% QoQ % -17.17% 45.59% 29.52% -25.00% 1.45% -4.17% - Horiz. % 113.89% 137.50% 94.44% 72.92% 97.22% 95.83% 100.00%
P/EPS 23.21 51.45 26.34 59.75 81.09 47.97 35.29 -24.31% QoQ % -54.89% 95.33% -55.92% -26.32% 69.04% 35.93% - Horiz. % 65.77% 145.79% 74.64% 169.31% 229.78% 135.93% 100.00%
EY 4.31 1.94 3.80 1.67 1.23 2.08 2.83 32.27% QoQ % 122.16% -48.95% 127.54% 35.77% -40.87% -26.50% - Horiz. % 152.30% 68.55% 134.28% 59.01% 43.46% 73.50% 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 0.53 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.
Comment
Quarterly Result Q3 2020.pdf 
