Highlights

[MUDA] QoQ TTM Result on 2020-06-30 [#2]

Stock [MUDA]: MUDA HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     0.46%    YoY -     -45.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,501,327 1,425,797 1,395,078 1,393,805 1,479,849 1,518,595 1,527,031 -1.12%
  QoQ % 5.30% 2.20% 0.09% -5.81% -2.55% -0.55% -
  Horiz. % 98.32% 93.37% 91.36% 91.28% 96.91% 99.45% 100.00%
PBT 144,254 120,027 89,727 71,992 69,029 66,049 77,775 50.90%
  QoQ % 20.18% 33.77% 24.63% 4.29% 4.51% -15.08% -
  Horiz. % 185.48% 154.33% 115.37% 92.56% 88.75% 84.92% 100.00%
Tax -28,120 -22,629 -24,957 -26,916 -25,809 -25,255 -18,793 30.79%
  QoQ % -24.27% 9.33% 7.28% -4.29% -2.19% -34.39% -
  Horiz. % 149.63% 120.41% 132.80% 143.22% 137.33% 134.39% 100.00%
NP 116,134 97,398 64,770 45,076 43,220 40,794 58,982 57.03%
  QoQ % 19.24% 50.38% 43.69% 4.29% 5.95% -30.84% -
  Horiz. % 196.90% 165.13% 109.81% 76.42% 73.28% 69.16% 100.00%
NP to SH 107,954 90,020 60,514 41,631 41,439 39,337 57,037 52.95%
  QoQ % 19.92% 48.76% 45.36% 0.46% 5.34% -31.03% -
  Horiz. % 189.27% 157.83% 106.10% 72.99% 72.65% 68.97% 100.00%
Tax Rate 19.49 % 18.85 % 27.81 % 37.39 % 37.39 % 38.24 % 24.16 % -13.33%
  QoQ % 3.40% -32.22% -25.62% 0.00% -2.22% 58.28% -
  Horiz. % 80.67% 78.02% 115.11% 154.76% 154.76% 158.28% 100.00%
Total Cost 1,385,193 1,328,399 1,330,308 1,348,729 1,436,629 1,477,801 1,468,049 -3.80%
  QoQ % 4.28% -0.14% -1.37% -6.12% -2.79% 0.66% -
  Horiz. % 94.36% 90.49% 90.62% 91.87% 97.86% 100.66% 100.00%
Net Worth 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 1,052,425 7.58%
  QoQ % 3.22% 3.61% 1.12% 1.14% 1.44% 0.58% -
  Horiz. % 111.59% 108.12% 104.35% 103.19% 102.03% 100.58% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,174,446 1,137,840 1,098,183 1,085,981 1,073,779 1,058,526 1,052,425 7.58%
  QoQ % 3.22% 3.61% 1.12% 1.14% 1.44% 0.58% -
  Horiz. % 111.59% 108.12% 104.35% 103.19% 102.03% 100.58% 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.74 % 6.83 % 4.64 % 3.23 % 2.92 % 2.69 % 3.86 % 58.95%
  QoQ % 13.32% 47.20% 43.65% 10.62% 8.55% -30.31% -
  Horiz. % 200.52% 176.94% 120.21% 83.68% 75.65% 69.69% 100.00%
ROE 9.19 % 7.91 % 5.51 % 3.83 % 3.86 % 3.72 % 5.42 % 42.15%
  QoQ % 16.18% 43.56% 43.86% -0.78% 3.76% -31.37% -
  Horiz. % 169.56% 145.94% 101.66% 70.66% 71.22% 68.63% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 492.16 467.40 457.33 456.91 485.12 497.82 500.58 -1.12%
  QoQ % 5.30% 2.20% 0.09% -5.82% -2.55% -0.55% -
  Horiz. % 98.32% 93.37% 91.36% 91.28% 96.91% 99.45% 100.00%
EPS 35.39 29.51 19.84 13.65 13.58 12.90 18.70 52.94%
  QoQ % 19.93% 48.74% 45.35% 0.52% 5.27% -31.02% -
  Horiz. % 189.25% 157.81% 106.10% 72.99% 72.62% 68.98% 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 3.8500 3.7300 3.6000 3.5600 3.5200 3.4700 3.4500 7.58%
  QoQ % 3.22% 3.61% 1.12% 1.14% 1.44% 0.58% -
  Horiz. % 111.59% 108.12% 104.35% 103.19% 102.03% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 492.16 467.40 457.33 456.91 485.12 497.82 500.58 -1.12%
  QoQ % 5.30% 2.20% 0.09% -5.82% -2.55% -0.55% -
  Horiz. % 98.32% 93.37% 91.36% 91.28% 96.91% 99.45% 100.00%
EPS 35.39 29.51 19.84 13.65 13.58 12.90 18.70 52.94%
  QoQ % 19.93% 48.74% 45.35% 0.52% 5.27% -31.02% -
  Horiz. % 189.25% 157.81% 106.10% 72.99% 72.62% 68.98% 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 3.8500 3.7300 3.6000 3.5600 3.5200 3.4700 3.4500 7.58%
  QoQ % 3.22% 3.61% 1.12% 1.14% 1.44% 0.58% -
  Horiz. % 111.59% 108.12% 104.35% 103.19% 102.03% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.6000 2.7800 1.5700 1.5000 1.0700 1.4100 1.5600 -
P/RPS 0.53 0.59 0.34 0.33 0.22 0.28 0.31 42.93%
  QoQ % -10.17% 73.53% 3.03% 50.00% -21.43% -9.68% -
  Horiz. % 170.97% 190.32% 109.68% 106.45% 70.97% 90.32% 100.00%
P/EPS 7.35 9.42 7.91 10.99 7.88 10.93 8.34 -8.07%
  QoQ % -21.97% 19.09% -28.03% 39.47% -27.90% 31.06% -
  Horiz. % 88.13% 112.95% 94.84% 131.77% 94.48% 131.06% 100.00%
EY 13.61 10.62 12.64 9.10 12.70 9.15 11.99 8.81%
  QoQ % 28.15% -15.98% 38.90% -28.35% 38.80% -23.69% -
  Horiz. % 113.51% 88.57% 105.42% 75.90% 105.92% 76.31% 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 0.68 0.75 0.44 0.42 0.30 0.41 0.45 31.65%
  QoQ % -9.33% 70.45% 4.76% 40.00% -26.83% -8.89% -
  Horiz. % 151.11% 166.67% 97.78% 93.33% 66.67% 91.11% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 25/02/21 26/11/20 27/08/20 29/06/20 27/02/20 28/11/19 -
Price 2.8100 3.7100 1.9000 1.7700 1.5100 1.4800 1.6200 -
P/RPS 0.57 0.79 0.42 0.39 0.31 0.30 0.32 46.89%
  QoQ % -27.85% 88.10% 7.69% 25.81% 3.33% -6.25% -
  Horiz. % 178.12% 246.88% 131.25% 121.88% 96.88% 93.75% 100.00%
P/EPS 7.94 12.57 9.58 12.97 11.12 11.48 8.66 -5.62%
  QoQ % -36.83% 31.21% -26.14% 16.64% -3.14% 32.56% -
  Horiz. % 91.69% 145.15% 110.62% 149.77% 128.41% 132.56% 100.00%
EY 12.59 7.95 10.44 7.71 9.00 8.71 11.54 5.97%
  QoQ % 58.36% -23.85% 35.41% -14.33% 3.33% -24.52% -
  Horiz. % 109.10% 68.89% 90.47% 66.81% 77.99% 75.48% 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 0.73 0.99 0.53 0.50 0.43 0.43 0.47 34.08%
  QoQ % -26.26% 86.79% 6.00% 16.28% 0.00% -8.51% -
  Horiz. % 155.32% 210.64% 112.77% 106.38% 91.49% 91.49% 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
 
 

377  525  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 ITRONIC 0.27+0.03 
 BORNOIL 0.04+0.005 
 MMAG 0.18-0.005 
 FINTEC 0.0350.00 
 FOCUS 0.035-0.005 
 MPAY 0.265+0.015 
 EAH 0.0250.00 
 DNEX 0.83-0.03 
 KOMARK 0.13-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS