Highlights

[MUDA] QoQ Quarter Result on 2018-12-31 [#4]

Stock [MUDA]: MUDA HOLDINGS BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     0.67%    YoY -     -29.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 352,540 358,635 378,230 437,626 381,227 353,809 371,598 -3.45%
  QoQ % -1.70% -5.18% -13.57% 14.79% 7.75% -4.79% -
  Horiz. % 94.87% 96.51% 101.78% 117.77% 102.59% 95.21% 100.00%
PBT 12,711 13,790 21,205 30,069 32,287 15,960 22,556 -31.75%
  QoQ % -7.82% -34.97% -29.48% -6.87% 102.30% -29.24% -
  Horiz. % 56.35% 61.14% 94.01% 133.31% 143.14% 70.76% 100.00%
Tax -7,063 -4,184 -5,388 -2,158 -7,475 -4,858 -6,730 3.27%
  QoQ % -68.81% 22.35% -149.68% 71.13% -53.87% 27.82% -
  Horiz. % 104.95% 62.17% 80.06% 32.07% 111.07% 72.18% 100.00%
NP 5,648 9,606 15,817 27,911 24,812 11,102 15,826 -49.66%
  QoQ % -41.20% -39.27% -43.33% 12.49% 123.49% -29.85% -
  Horiz. % 35.69% 60.70% 99.94% 176.36% 156.78% 70.15% 100.00%
NP to SH 6,094 10,302 15,385 25,256 25,087 11,485 15,706 -46.77%
  QoQ % -40.85% -33.04% -39.08% 0.67% 118.43% -26.88% -
  Horiz. % 38.80% 65.59% 97.96% 160.80% 159.73% 73.12% 100.00%
Tax Rate 55.57 % 30.34 % 25.41 % 7.18 % 23.15 % 30.44 % 29.84 % 51.31%
  QoQ % 83.16% 19.40% 253.90% -68.98% -23.95% 2.01% -
  Horiz. % 186.23% 101.68% 85.15% 24.06% 77.58% 102.01% 100.00%
Total Cost 346,892 349,029 362,413 409,715 356,415 342,707 355,772 -1.67%
  QoQ % -0.61% -3.69% -11.55% 14.95% 4.00% -3.67% -
  Horiz. % 97.50% 98.10% 101.87% 115.16% 100.18% 96.33% 100.00%
Net Worth 1,052,425 1,061,577 1,049,375 1,021,920 1,003,617 985,314 973,112 5.36%
  QoQ % -0.86% 1.16% 2.69% 1.82% 1.86% 1.25% -
  Horiz. % 108.15% 109.09% 107.84% 105.02% 103.13% 101.25% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,052,425 1,061,577 1,049,375 1,021,920 1,003,617 985,314 973,112 5.36%
  QoQ % -0.86% 1.16% 2.69% 1.82% 1.86% 1.25% -
  Horiz. % 108.15% 109.09% 107.84% 105.02% 103.13% 101.25% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.60 % 2.68 % 4.18 % 6.38 % 6.51 % 3.14 % 4.26 % -47.91%
  QoQ % -40.30% -35.89% -34.48% -2.00% 107.32% -26.29% -
  Horiz. % 37.56% 62.91% 98.12% 149.77% 152.82% 73.71% 100.00%
ROE 0.58 % 0.97 % 1.47 % 2.47 % 2.50 % 1.17 % 1.61 % -49.34%
  QoQ % -40.21% -34.01% -40.49% -1.20% 113.68% -27.33% -
  Horiz. % 36.02% 60.25% 91.30% 153.42% 155.28% 72.67% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 115.57 117.57 123.99 143.46 124.97 115.98 121.82 -3.45%
  QoQ % -1.70% -5.18% -13.57% 14.80% 7.75% -4.79% -
  Horiz. % 94.87% 96.51% 101.78% 117.76% 102.59% 95.21% 100.00%
EPS 2.00 3.38 5.04 8.28 8.22 3.77 5.15 -46.74%
  QoQ % -40.83% -32.94% -39.13% 0.73% 118.04% -26.80% -
  Horiz. % 38.83% 65.63% 97.86% 160.78% 159.61% 73.20% 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 3.4500 3.4800 3.4400 3.3500 3.2900 3.2300 3.1900 5.36%
  QoQ % -0.86% 1.16% 2.69% 1.82% 1.86% 1.25% -
  Horiz. % 108.15% 109.09% 107.84% 105.02% 103.13% 101.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 115.57 117.57 123.99 143.46 124.97 115.98 121.82 -3.45%
  QoQ % -1.70% -5.18% -13.57% 14.80% 7.75% -4.79% -
  Horiz. % 94.87% 96.51% 101.78% 117.76% 102.59% 95.21% 100.00%
EPS 2.00 3.38 5.04 8.28 8.22 3.77 5.15 -46.74%
  QoQ % -40.83% -32.94% -39.13% 0.73% 118.04% -26.80% -
  Horiz. % 38.83% 65.63% 97.86% 160.78% 159.61% 73.20% 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 3.4500 3.4800 3.4400 3.3500 3.2900 3.2300 3.1900 5.36%
  QoQ % -0.86% 1.16% 2.69% 1.82% 1.86% 1.25% -
  Horiz. % 108.15% 109.09% 107.84% 105.02% 103.13% 101.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.5600 1.7400 1.8700 1.7900 1.8900 1.7000 1.8800 -
P/RPS 1.35 1.48 1.51 1.25 1.51 1.47 1.54 -8.40%
  QoQ % -8.78% -1.99% 20.80% -17.22% 2.72% -4.55% -
  Horiz. % 87.66% 96.10% 98.05% 81.17% 98.05% 95.45% 100.00%
P/EPS 78.09 51.52 37.08 21.62 22.98 45.15 36.51 65.93%
  QoQ % 51.57% 38.94% 71.51% -5.92% -49.10% 23.66% -
  Horiz. % 213.89% 141.11% 101.56% 59.22% 62.94% 123.66% 100.00%
EY 1.28 1.94 2.70 4.63 4.35 2.21 2.74 -39.77%
  QoQ % -34.02% -28.15% -41.68% 6.44% 96.83% -19.34% -
  Horiz. % 46.72% 70.80% 98.54% 168.98% 158.76% 80.66% 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 0.45 0.50 0.54 0.53 0.57 0.53 0.59 -16.51%
  QoQ % -10.00% -7.41% 1.89% -7.02% 7.55% -10.17% -
  Horiz. % 76.27% 84.75% 91.53% 89.83% 96.61% 89.83% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 27/08/19 30/05/19 27/02/19 22/11/18 21/08/18 28/05/18 -
Price 1.6200 1.6200 1.7800 2.0500 1.8800 1.9600 2.8200 -
P/RPS 1.40 1.38 1.44 1.43 1.50 1.69 2.31 -28.36%
  QoQ % 1.45% -4.17% 0.70% -4.67% -11.24% -26.84% -
  Horiz. % 60.61% 59.74% 62.34% 61.90% 64.94% 73.16% 100.00%
P/EPS 81.09 47.97 35.29 24.76 22.86 52.06 54.77 29.87%
  QoQ % 69.04% 35.93% 42.53% 8.31% -56.09% -4.95% -
  Horiz. % 148.06% 87.58% 64.43% 45.21% 41.74% 95.05% 100.00%
EY 1.23 2.08 2.83 4.04 4.37 1.92 1.83 -23.25%
  QoQ % -40.87% -26.50% -29.95% -7.55% 127.60% 4.92% -
  Horiz. % 67.21% 113.66% 154.64% 220.77% 238.80% 104.92% 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 0.47 0.47 0.52 0.61 0.57 0.61 0.88 -34.15%
  QoQ % 0.00% -9.62% -14.75% 7.02% -6.56% -30.68% -
  Horiz. % 53.41% 53.41% 59.09% 69.32% 64.77% 69.32% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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