[MUDA] QoQ TTM Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,518,595 1,527,031 1,555,718 1,550,892 1,544,260 1,558,581 1,531,233 -0.55% QoQ % -0.55% -1.84% 0.31% 0.43% -0.92% 1.79% - Horiz. % 99.17% 99.73% 101.60% 101.28% 100.85% 101.79% 100.00%
PBT 66,049 77,775 97,351 99,521 100,872 106,307 78,040 -10.50% QoQ % -15.08% -20.11% -2.18% -1.34% -5.11% 36.22% - Horiz. % 84.63% 99.66% 124.75% 127.53% 129.26% 136.22% 100.00%
Tax -25,255 -18,793 -19,205 -19,879 -21,221 -16,677 -13,196 53.97% QoQ % -34.39% 2.15% 3.39% 6.32% -27.25% -26.38% - Horiz. % 191.38% 142.41% 145.54% 150.64% 160.81% 126.38% 100.00%
NP 40,794 58,982 78,146 79,642 79,651 89,630 64,844 -26.52% QoQ % -30.84% -24.52% -1.88% -0.01% -11.13% 38.22% - Horiz. % 62.91% 90.96% 120.51% 122.82% 122.83% 138.22% 100.00%
NP to SH 39,337 57,037 76,030 77,213 77,534 88,248 63,684 -27.41% QoQ % -31.03% -24.98% -1.53% -0.41% -12.14% 38.57% - Horiz. % 61.77% 89.56% 119.39% 121.24% 121.75% 138.57% 100.00%
Tax Rate 38.24 % 24.16 % 19.73 % 19.97 % 21.04 % 15.69 % 16.91 % 72.03% QoQ % 58.28% 22.45% -1.20% -5.09% 34.10% -7.21% - Horiz. % 226.14% 142.87% 116.68% 118.10% 124.42% 92.79% 100.00%
Total Cost 1,477,801 1,468,049 1,477,572 1,471,250 1,464,609 1,468,951 1,466,389 0.52% QoQ % 0.66% -0.64% 0.43% 0.45% -0.30% 0.17% - Horiz. % 100.78% 100.11% 100.76% 100.33% 99.88% 100.17% 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 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 31/12/19 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 2.69 % 3.86 % 5.02 % 5.14 % 5.16 % 5.75 % 4.23 % -25.99% QoQ % -30.31% -23.11% -2.33% -0.39% -10.26% 35.93% - Horiz. % 63.59% 91.25% 118.68% 121.51% 121.99% 135.93% 100.00%
ROE 3.72 % 5.42 % 7.16 % 7.36 % 7.59 % 8.79 % 6.46 % -30.71% QoQ % -31.37% -24.30% -2.72% -3.03% -13.65% 36.07% - Horiz. % 57.59% 83.90% 110.84% 113.93% 117.49% 136.07% 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 497.82 500.58 509.99 508.40 506.23 510.92 501.96 -0.55% QoQ % -0.55% -1.85% 0.31% 0.43% -0.92% 1.79% - Horiz. % 99.18% 99.73% 101.60% 101.28% 100.85% 101.79% 100.00%
EPS 12.90 18.70 24.92 25.31 25.42 28.93 20.88 -27.40% QoQ % -31.02% -24.96% -1.54% -0.43% -12.13% 38.55% - Horiz. % 61.78% 89.56% 119.35% 121.22% 121.74% 138.55% 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 497.82 500.58 509.99 508.40 506.23 510.92 501.96 -0.55% QoQ % -0.55% -1.85% 0.31% 0.43% -0.92% 1.79% - Horiz. % 99.18% 99.73% 101.60% 101.28% 100.85% 101.79% 100.00%
EPS 12.90 18.70 24.92 25.31 25.42 28.93 20.88 -27.40% QoQ % -31.02% -24.96% -1.54% -0.43% -12.13% 38.55% - Horiz. % 61.78% 89.56% 119.35% 121.22% 121.74% 138.55% 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 0.28 0.31 0.34 0.37 0.35 0.37 0.34 -12.11% QoQ % -9.68% -8.82% -8.11% 5.71% -5.41% 8.82% - Horiz. % 82.35% 91.18% 100.00% 108.82% 102.94% 108.82% 100.00%
P/EPS 10.93 8.34 6.98 7.39 7.04 6.53 8.14 21.65% QoQ % 31.06% 19.48% -5.55% 4.97% 7.81% -19.78% - Horiz. % 134.28% 102.46% 85.75% 90.79% 86.49% 80.22% 100.00%
EY 9.15 11.99 14.32 13.54 14.20 15.31 12.28 -17.77% QoQ % -23.69% -16.27% 5.76% -4.65% -7.25% 24.67% - Horiz. % 74.51% 97.64% 116.61% 110.26% 115.64% 124.67% 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 0.30 0.32 0.32 0.35 0.40 0.37 0.39 -16.01% QoQ % -6.25% 0.00% -8.57% -12.50% 8.11% -5.13% - Horiz. % 76.92% 82.05% 82.05% 89.74% 102.56% 94.87% 100.00%
P/EPS 11.48 8.66 6.50 7.03 8.07 6.50 9.39 14.29% QoQ % 32.56% 33.23% -7.54% -12.89% 24.15% -30.78% - Horiz. % 122.26% 92.23% 69.22% 74.87% 85.94% 69.22% 100.00%
EY 8.71 11.54 15.39 14.22 12.40 15.39 10.65 -12.51% QoQ % -24.52% -25.02% 8.23% 14.68% -19.43% 44.51% - Horiz. % 81.78% 108.36% 144.51% 133.52% 116.43% 144.51% 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.
Comment
QuarterlyResult2019 Q1.pdf 
