[MUDA] QoQ TTM Result on 2020-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,395,078 1,393,805 1,479,849 1,518,595 1,527,031 1,555,718 1,550,892 -6.80% QoQ % 0.09% -5.81% -2.55% -0.55% -1.84% 0.31% - Horiz. % 89.95% 89.87% 95.42% 97.92% 98.46% 100.31% 100.00%
PBT 89,727 71,992 69,029 66,049 77,775 97,351 99,521 -6.66% QoQ % 24.63% 4.29% 4.51% -15.08% -20.11% -2.18% - Horiz. % 90.16% 72.34% 69.36% 66.37% 78.15% 97.82% 100.00%
Tax -24,957 -26,916 -25,809 -25,255 -18,793 -19,205 -19,879 16.33% QoQ % 7.28% -4.29% -2.19% -34.39% 2.15% 3.39% - Horiz. % 125.54% 135.40% 129.83% 127.04% 94.54% 96.61% 100.00%
NP 64,770 45,076 43,220 40,794 58,982 78,146 79,642 -12.84% QoQ % 43.69% 4.29% 5.95% -30.84% -24.52% -1.88% - Horiz. % 81.33% 56.60% 54.27% 51.22% 74.06% 98.12% 100.00%
NP to SH 60,514 41,631 41,439 39,337 57,037 76,030 77,213 -14.96% QoQ % 45.36% 0.46% 5.34% -31.03% -24.98% -1.53% - Horiz. % 78.37% 53.92% 53.67% 50.95% 73.87% 98.47% 100.00%
Tax Rate 27.81 % 37.39 % 37.39 % 38.24 % 24.16 % 19.73 % 19.97 % 24.63% QoQ % -25.62% 0.00% -2.22% 58.28% 22.45% -1.20% - Horiz. % 139.26% 187.23% 187.23% 191.49% 120.98% 98.80% 100.00%
Total Cost 1,330,308 1,348,729 1,436,629 1,477,801 1,468,049 1,477,572 1,471,250 -6.48% QoQ % -1.37% -6.12% -2.79% 0.66% -0.64% 0.43% - Horiz. % 90.42% 91.67% 97.65% 100.45% 99.78% 100.43% 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 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 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 4.64 % 3.23 % 2.92 % 2.69 % 3.86 % 5.02 % 5.14 % -6.58% QoQ % 43.65% 10.62% 8.55% -30.31% -23.11% -2.33% - Horiz. % 90.27% 62.84% 56.81% 52.33% 75.10% 97.67% 100.00%
ROE 5.51 % 3.83 % 3.86 % 3.72 % 5.42 % 7.16 % 7.36 % -17.51% QoQ % 43.86% -0.78% 3.76% -31.37% -24.30% -2.72% - Horiz. % 74.86% 52.04% 52.45% 50.54% 73.64% 97.28% 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 457.33 456.91 485.12 497.82 500.58 509.99 508.40 -6.80% QoQ % 0.09% -5.82% -2.55% -0.55% -1.85% 0.31% - Horiz. % 89.95% 89.87% 95.42% 97.92% 98.46% 100.31% 100.00%
EPS 19.84 13.65 13.58 12.90 18.70 24.92 25.31 -14.95% QoQ % 45.35% 0.52% 5.27% -31.02% -24.96% -1.54% - Horiz. % 78.39% 53.93% 53.65% 50.97% 73.88% 98.46% 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 457.33 456.91 485.12 497.82 500.58 509.99 508.40 -6.80% QoQ % 0.09% -5.82% -2.55% -0.55% -1.85% 0.31% - Horiz. % 89.95% 89.87% 95.42% 97.92% 98.46% 100.31% 100.00%
EPS 19.84 13.65 13.58 12.90 18.70 24.92 25.31 -14.95% QoQ % 45.35% 0.52% 5.27% -31.02% -24.96% -1.54% - Horiz. % 78.39% 53.93% 53.65% 50.97% 73.88% 98.46% 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 0.34 0.33 0.22 0.28 0.31 0.34 0.37 -5.47% QoQ % 3.03% 50.00% -21.43% -9.68% -8.82% -8.11% - Horiz. % 91.89% 89.19% 59.46% 75.68% 83.78% 91.89% 100.00%
P/EPS 7.91 10.99 7.88 10.93 8.34 6.98 7.39 4.62% QoQ % -28.03% 39.47% -27.90% 31.06% 19.48% -5.55% - Horiz. % 107.04% 148.71% 106.63% 147.90% 112.86% 94.45% 100.00%
EY 12.64 9.10 12.70 9.15 11.99 14.32 13.54 -4.47% QoQ % 38.90% -28.35% 38.80% -23.69% -16.27% 5.76% - Horiz. % 93.35% 67.21% 93.80% 67.58% 88.55% 105.76% 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 0.42 0.39 0.31 0.30 0.32 0.32 0.35 12.89% QoQ % 7.69% 25.81% 3.33% -6.25% 0.00% -8.57% - Horiz. % 120.00% 111.43% 88.57% 85.71% 91.43% 91.43% 100.00%
P/EPS 9.58 12.97 11.12 11.48 8.66 6.50 7.03 22.85% QoQ % -26.14% 16.64% -3.14% 32.56% 33.23% -7.54% - Horiz. % 136.27% 184.50% 158.18% 163.30% 123.19% 92.46% 100.00%
EY 10.44 7.71 9.00 8.71 11.54 15.39 14.22 -18.57% QoQ % 35.41% -14.33% 3.33% -24.52% -25.02% 8.23% - Horiz. % 73.42% 54.22% 63.29% 61.25% 81.15% 108.23% 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 
