Highlights

[MUDA] QoQ TTM Result on 2019-06-30 [#2]

Stock [MUDA]: MUDA HOLDINGS BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -1.53%    YoY -     19.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,479,849 1,518,595 1,527,031 1,555,718 1,550,892 1,544,260 1,558,581 -3.39%
  QoQ % -2.55% -0.55% -1.84% 0.31% 0.43% -0.92% -
  Horiz. % 94.95% 97.43% 97.98% 99.82% 99.51% 99.08% 100.00%
PBT 69,029 66,049 77,775 97,351 99,521 100,872 106,307 -24.99%
  QoQ % 4.51% -15.08% -20.11% -2.18% -1.34% -5.11% -
  Horiz. % 64.93% 62.13% 73.16% 91.58% 93.62% 94.89% 100.00%
Tax -25,809 -25,255 -18,793 -19,205 -19,879 -21,221 -16,677 33.76%
  QoQ % -2.19% -34.39% 2.15% 3.39% 6.32% -27.25% -
  Horiz. % 154.76% 151.44% 112.69% 115.16% 119.20% 127.25% 100.00%
NP 43,220 40,794 58,982 78,146 79,642 79,651 89,630 -38.48%
  QoQ % 5.95% -30.84% -24.52% -1.88% -0.01% -11.13% -
  Horiz. % 48.22% 45.51% 65.81% 87.19% 88.86% 88.87% 100.00%
NP to SH 41,439 39,337 57,037 76,030 77,213 77,534 88,248 -39.56%
  QoQ % 5.34% -31.03% -24.98% -1.53% -0.41% -12.14% -
  Horiz. % 46.96% 44.58% 64.63% 86.15% 87.50% 87.86% 100.00%
Tax Rate 37.39 % 38.24 % 24.16 % 19.73 % 19.97 % 21.04 % 15.69 % 78.32%
  QoQ % -2.22% 58.28% 22.45% -1.20% -5.09% 34.10% -
  Horiz. % 238.30% 243.72% 153.98% 125.75% 127.28% 134.10% 100.00%
Total Cost 1,436,629 1,477,801 1,468,049 1,477,572 1,471,250 1,464,609 1,468,951 -1.47%
  QoQ % -2.79% 0.66% -0.64% 0.43% 0.45% -0.30% -
  Horiz. % 97.80% 100.60% 99.94% 100.59% 100.16% 99.70% 100.00%
Net Worth 1,073,779 1,058,526 1,052,425 1,061,577 1,049,375 1,021,920 1,003,617 4.60%
  QoQ % 1.44% 0.58% -0.86% 1.16% 2.69% 1.82% -
  Horiz. % 106.99% 105.47% 104.86% 105.78% 104.56% 101.82% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,073,779 1,058,526 1,052,425 1,061,577 1,049,375 1,021,920 1,003,617 4.60%
  QoQ % 1.44% 0.58% -0.86% 1.16% 2.69% 1.82% -
  Horiz. % 106.99% 105.47% 104.86% 105.78% 104.56% 101.82% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.92 % 2.69 % 3.86 % 5.02 % 5.14 % 5.16 % 5.75 % -36.32%
  QoQ % 8.55% -30.31% -23.11% -2.33% -0.39% -10.26% -
  Horiz. % 50.78% 46.78% 67.13% 87.30% 89.39% 89.74% 100.00%
ROE 3.86 % 3.72 % 5.42 % 7.16 % 7.36 % 7.59 % 8.79 % -42.20%
  QoQ % 3.76% -31.37% -24.30% -2.72% -3.03% -13.65% -
  Horiz. % 43.91% 42.32% 61.66% 81.46% 83.73% 86.35% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 485.12 497.82 500.58 509.99 508.40 506.23 510.92 -3.39%
  QoQ % -2.55% -0.55% -1.85% 0.31% 0.43% -0.92% -
  Horiz. % 94.95% 97.44% 97.98% 99.82% 99.51% 99.08% 100.00%
EPS 13.58 12.90 18.70 24.92 25.31 25.42 28.93 -39.57%
  QoQ % 5.27% -31.02% -24.96% -1.54% -0.43% -12.13% -
  Horiz. % 46.94% 44.59% 64.64% 86.14% 87.49% 87.87% 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 3.5200 3.4700 3.4500 3.4800 3.4400 3.3500 3.2900 4.60%
  QoQ % 1.44% 0.58% -0.86% 1.16% 2.69% 1.82% -
  Horiz. % 106.99% 105.47% 104.86% 105.78% 104.56% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 485.12 497.82 500.58 509.99 508.40 506.23 510.92 -3.39%
  QoQ % -2.55% -0.55% -1.85% 0.31% 0.43% -0.92% -
  Horiz. % 94.95% 97.44% 97.98% 99.82% 99.51% 99.08% 100.00%
EPS 13.58 12.90 18.70 24.92 25.31 25.42 28.93 -39.57%
  QoQ % 5.27% -31.02% -24.96% -1.54% -0.43% -12.13% -
  Horiz. % 46.94% 44.59% 64.64% 86.14% 87.49% 87.87% 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 3.5200 3.4700 3.4500 3.4800 3.4400 3.3500 3.2900 4.60%
  QoQ % 1.44% 0.58% -0.86% 1.16% 2.69% 1.82% -
  Horiz. % 106.99% 105.47% 104.86% 105.78% 104.56% 101.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.0700 1.4100 1.5600 1.7400 1.8700 1.7900 1.8900 -
P/RPS 0.22 0.28 0.31 0.34 0.37 0.35 0.37 -29.27%
  QoQ % -21.43% -9.68% -8.82% -8.11% 5.71% -5.41% -
  Horiz. % 59.46% 75.68% 83.78% 91.89% 100.00% 94.59% 100.00%
P/EPS 7.88 10.93 8.34 6.98 7.39 7.04 6.53 13.33%
  QoQ % -27.90% 31.06% 19.48% -5.55% 4.97% 7.81% -
  Horiz. % 120.67% 167.38% 127.72% 106.89% 113.17% 107.81% 100.00%
EY 12.70 9.15 11.99 14.32 13.54 14.20 15.31 -11.71%
  QoQ % 38.80% -23.69% -16.27% 5.76% -4.65% -7.25% -
  Horiz. % 82.95% 59.76% 78.31% 93.53% 88.44% 92.75% 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 0.30 0.41 0.45 0.50 0.54 0.53 0.57 -34.79%
  QoQ % -26.83% -8.89% -10.00% -7.41% 1.89% -7.02% -
  Horiz. % 52.63% 71.93% 78.95% 87.72% 94.74% 92.98% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 27/02/20 28/11/19 27/08/19 30/05/19 27/02/19 22/11/18 -
Price 1.5100 1.4800 1.6200 1.6200 1.7800 2.0500 1.8800 -
P/RPS 0.31 0.30 0.32 0.32 0.35 0.40 0.37 -11.12%
  QoQ % 3.33% -6.25% 0.00% -8.57% -12.50% 8.11% -
  Horiz. % 83.78% 81.08% 86.49% 86.49% 94.59% 108.11% 100.00%
P/EPS 11.12 11.48 8.66 6.50 7.03 8.07 6.50 42.99%
  QoQ % -3.14% 32.56% 33.23% -7.54% -12.89% 24.15% -
  Horiz. % 171.08% 176.62% 133.23% 100.00% 108.15% 124.15% 100.00%
EY 9.00 8.71 11.54 15.39 14.22 12.40 15.39 -30.05%
  QoQ % 3.33% -24.52% -25.02% 8.23% 14.68% -19.43% -
  Horiz. % 58.48% 56.60% 74.98% 100.00% 92.40% 80.57% 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 0.43 0.47 0.47 0.52 0.61 0.57 -17.12%
  QoQ % 0.00% -8.51% 0.00% -9.62% -14.75% 7.02% -
  Horiz. % 75.44% 75.44% 82.46% 82.46% 91.23% 107.02% 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
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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