Highlights

[MUDA] QoQ Quarter Result on 2019-03-31 [#1]

Stock [MUDA]: MUDA HOLDINGS BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -39.08%    YoY -     -2.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 429,190 352,540 358,635 378,230 437,626 381,227 353,809 13.70%
  QoQ % 21.74% -1.70% -5.18% -13.57% 14.79% 7.75% -
  Horiz. % 121.31% 99.64% 101.36% 106.90% 123.69% 107.75% 100.00%
PBT 18,343 12,711 13,790 21,205 30,069 32,287 15,960 9.69%
  QoQ % 44.31% -7.82% -34.97% -29.48% -6.87% 102.30% -
  Horiz. % 114.93% 79.64% 86.40% 132.86% 188.40% 202.30% 100.00%
Tax -8,620 -7,063 -4,184 -5,388 -2,158 -7,475 -4,858 46.41%
  QoQ % -22.04% -68.81% 22.35% -149.68% 71.13% -53.87% -
  Horiz. % 177.44% 145.39% 86.13% 110.91% 44.42% 153.87% 100.00%
NP 9,723 5,648 9,606 15,817 27,911 24,812 11,102 -8.44%
  QoQ % 72.15% -41.20% -39.27% -43.33% 12.49% 123.49% -
  Horiz. % 87.58% 50.87% 86.52% 142.47% 251.41% 223.49% 100.00%
NP to SH 7,556 6,094 10,302 15,385 25,256 25,087 11,485 -24.30%
  QoQ % 23.99% -40.85% -33.04% -39.08% 0.67% 118.43% -
  Horiz. % 65.79% 53.06% 89.70% 133.96% 219.90% 218.43% 100.00%
Tax Rate 46.99 % 55.57 % 30.34 % 25.41 % 7.18 % 23.15 % 30.44 % 33.46%
  QoQ % -15.44% 83.16% 19.40% 253.90% -68.98% -23.95% -
  Horiz. % 154.37% 182.56% 99.67% 83.48% 23.59% 76.05% 100.00%
Total Cost 419,467 346,892 349,029 362,413 409,715 356,415 342,707 14.38%
  QoQ % 20.92% -0.61% -3.69% -11.55% 14.95% 4.00% -
  Horiz. % 122.40% 101.22% 101.84% 105.75% 119.55% 104.00% 100.00%
Net Worth 1,058,526 1,052,425 1,061,577 1,049,375 1,021,920 1,003,617 985,314 4.88%
  QoQ % 0.58% -0.86% 1.16% 2.69% 1.82% 1.86% -
  Horiz. % 107.43% 106.81% 107.74% 106.50% 103.72% 101.86% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,058,526 1,052,425 1,061,577 1,049,375 1,021,920 1,003,617 985,314 4.88%
  QoQ % 0.58% -0.86% 1.16% 2.69% 1.82% 1.86% -
  Horiz. % 107.43% 106.81% 107.74% 106.50% 103.72% 101.86% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.27 % 1.60 % 2.68 % 4.18 % 6.38 % 6.51 % 3.14 % -19.40%
  QoQ % 41.87% -40.30% -35.89% -34.48% -2.00% 107.32% -
  Horiz. % 72.29% 50.96% 85.35% 133.12% 203.18% 207.32% 100.00%
ROE 0.71 % 0.58 % 0.97 % 1.47 % 2.47 % 2.50 % 1.17 % -28.26%
  QoQ % 22.41% -40.21% -34.01% -40.49% -1.20% 113.68% -
  Horiz. % 60.68% 49.57% 82.91% 125.64% 211.11% 213.68% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 140.69 115.57 117.57 123.99 143.46 124.97 115.98 13.70%
  QoQ % 21.74% -1.70% -5.18% -13.57% 14.80% 7.75% -
  Horiz. % 121.31% 99.65% 101.37% 106.91% 123.69% 107.75% 100.00%
EPS 2.48 2.00 3.38 5.04 8.28 8.22 3.77 -24.30%
  QoQ % 24.00% -40.83% -32.94% -39.13% 0.73% 118.04% -
  Horiz. % 65.78% 53.05% 89.66% 133.69% 219.63% 218.04% 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 3.4700 3.4500 3.4800 3.4400 3.3500 3.2900 3.2300 4.88%
  QoQ % 0.58% -0.86% 1.16% 2.69% 1.82% 1.86% -
  Horiz. % 107.43% 106.81% 107.74% 106.50% 103.72% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 140.69 115.57 117.57 123.99 143.46 124.97 115.98 13.70%
  QoQ % 21.74% -1.70% -5.18% -13.57% 14.80% 7.75% -
  Horiz. % 121.31% 99.65% 101.37% 106.91% 123.69% 107.75% 100.00%
EPS 2.48 2.00 3.38 5.04 8.28 8.22 3.77 -24.30%
  QoQ % 24.00% -40.83% -32.94% -39.13% 0.73% 118.04% -
  Horiz. % 65.78% 53.05% 89.66% 133.69% 219.63% 218.04% 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 3.4700 3.4500 3.4800 3.4400 3.3500 3.2900 3.2300 4.88%
  QoQ % 0.58% -0.86% 1.16% 2.69% 1.82% 1.86% -
  Horiz. % 107.43% 106.81% 107.74% 106.50% 103.72% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.4100 1.5600 1.7400 1.8700 1.7900 1.8900 1.7000 -
P/RPS 1.00 1.35 1.48 1.51 1.25 1.51 1.47 -22.60%
  QoQ % -25.93% -8.78% -1.99% 20.80% -17.22% 2.72% -
  Horiz. % 68.03% 91.84% 100.68% 102.72% 85.03% 102.72% 100.00%
P/EPS 56.92 78.09 51.52 37.08 21.62 22.98 45.15 16.65%
  QoQ % -27.11% 51.57% 38.94% 71.51% -5.92% -49.10% -
  Horiz. % 126.07% 172.96% 114.11% 82.13% 47.88% 50.90% 100.00%
EY 1.76 1.28 1.94 2.70 4.63 4.35 2.21 -14.05%
  QoQ % 37.50% -34.02% -28.15% -41.68% 6.44% 96.83% -
  Horiz. % 79.64% 57.92% 87.78% 122.17% 209.50% 196.83% 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 0.41 0.45 0.50 0.54 0.53 0.57 0.53 -15.69%
  QoQ % -8.89% -10.00% -7.41% 1.89% -7.02% 7.55% -
  Horiz. % 77.36% 84.91% 94.34% 101.89% 100.00% 107.55% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 27/08/19 30/05/19 27/02/19 22/11/18 21/08/18 -
Price 1.4800 1.6200 1.6200 1.7800 2.0500 1.8800 1.9600 -
P/RPS 1.05 1.40 1.38 1.44 1.43 1.50 1.69 -27.13%
  QoQ % -25.00% 1.45% -4.17% 0.70% -4.67% -11.24% -
  Horiz. % 62.13% 82.84% 81.66% 85.21% 84.62% 88.76% 100.00%
P/EPS 59.75 81.09 47.97 35.29 24.76 22.86 52.06 9.59%
  QoQ % -26.32% 69.04% 35.93% 42.53% 8.31% -56.09% -
  Horiz. % 114.77% 155.76% 92.14% 67.79% 47.56% 43.91% 100.00%
EY 1.67 1.23 2.08 2.83 4.04 4.37 1.92 -8.86%
  QoQ % 35.77% -40.87% -26.50% -29.95% -7.55% 127.60% -
  Horiz. % 86.98% 64.06% 108.33% 147.40% 210.42% 227.60% 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 0.43 0.47 0.47 0.52 0.61 0.57 0.61 -20.74%
  QoQ % -8.51% 0.00% -9.62% -14.75% 7.02% -6.56% -
  Horiz. % 70.49% 77.05% 77.05% 85.25% 100.00% 93.44% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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