Highlights

[MUDA] YoY Annualized Quarter 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 -     -16.52%    YoY -     -5.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,224,150 1,473,730 1,450,814 1,285,250 1,150,580 1,032,794 1,002,162 3.39%
  YoY % -16.94% 1.58% 12.88% 11.70% 11.40% 3.06% -
  Horiz. % 122.15% 147.06% 144.77% 128.25% 114.81% 103.06% 100.00%
PBT 81,876 69,990 77,032 51,702 44,860 27,646 39,576 12.87%
  YoY % 16.98% -9.14% 48.99% 15.25% 62.27% -30.14% -
  Horiz. % 206.88% 176.85% 194.64% 130.64% 113.35% 69.86% 100.00%
Tax -22,466 -19,144 -23,176 -7,714 -11,794 -9,226 -8,730 17.05%
  YoY % -17.35% 17.40% -200.44% 34.59% -27.83% -5.68% -
  Horiz. % 257.34% 219.29% 265.48% 88.36% 135.10% 105.68% 100.00%
NP 59,410 50,846 53,856 43,988 33,066 18,420 30,846 11.53%
  YoY % 16.84% -5.59% 22.43% 33.03% 79.51% -40.28% -
  Horiz. % 192.60% 164.84% 174.60% 142.61% 107.20% 59.72% 100.00%
NP to SH 55,962 51,374 54,382 44,546 33,302 17,884 29,454 11.28%
  YoY % 8.93% -5.53% 22.08% 33.76% 86.21% -39.28% -
  Horiz. % 190.00% 174.42% 184.63% 151.24% 113.06% 60.72% 100.00%
Tax Rate 27.44 % 27.35 % 30.09 % 14.92 % 26.29 % 33.37 % 22.06 % 3.70%
  YoY % 0.33% -9.11% 101.68% -43.25% -21.22% 51.27% -
  Horiz. % 124.39% 123.98% 136.40% 67.63% 119.17% 151.27% 100.00%
Total Cost 1,164,740 1,422,884 1,396,958 1,241,262 1,117,514 1,014,374 971,316 3.07%
  YoY % -18.14% 1.86% 12.54% 11.07% 10.17% 4.43% -
  Horiz. % 119.91% 146.49% 143.82% 127.79% 115.05% 104.43% 100.00%
Net Worth 1,085,981 1,061,577 985,314 875,496 854,142 826,688 814,486 4.91%
  YoY % 2.30% 7.74% 12.54% 2.50% 3.32% 1.50% -
  Horiz. % 133.33% 130.34% 120.97% 107.49% 104.87% 101.50% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,085,981 1,061,577 985,314 875,496 854,142 826,688 814,486 4.91%
  YoY % 2.30% 7.74% 12.54% 2.50% 3.32% 1.50% -
  Horiz. % 133.33% 130.34% 120.97% 107.49% 104.87% 101.50% 100.00%
NOSH 305,051 305,051 305,051 305,051 305,051 305,051 305,051 -
  YoY % 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.85 % 3.45 % 3.71 % 3.42 % 2.87 % 1.78 % 3.08 % 7.85%
  YoY % 40.58% -7.01% 8.48% 19.16% 61.24% -42.21% -
  Horiz. % 157.47% 112.01% 120.45% 111.04% 93.18% 57.79% 100.00%
ROE 5.15 % 4.84 % 5.52 % 5.09 % 3.90 % 2.16 % 3.62 % 6.05%
  YoY % 6.40% -12.32% 8.45% 30.51% 80.56% -40.33% -
  Horiz. % 142.27% 133.70% 152.49% 140.61% 107.73% 59.67% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 401.29 483.11 475.60 421.32 377.18 338.56 328.52 3.39%
  YoY % -16.94% 1.58% 12.88% 11.70% 11.41% 3.06% -
  Horiz. % 122.15% 147.06% 144.77% 128.25% 114.81% 103.06% 100.00%
EPS 18.34 16.84 17.82 14.60 10.92 5.86 9.66 11.27%
  YoY % 8.91% -5.50% 22.05% 33.70% 86.35% -39.34% -
  Horiz. % 189.86% 174.33% 184.47% 151.14% 113.04% 60.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5600 3.4800 3.2300 2.8700 2.8000 2.7100 2.6700 4.91%
  YoY % 2.30% 7.74% 12.54% 2.50% 3.32% 1.50% -
  Horiz. % 133.33% 130.34% 120.97% 107.49% 104.87% 101.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 401.29 483.11 475.60 421.32 377.18 338.56 328.52 3.39%
  YoY % -16.94% 1.58% 12.88% 11.70% 11.41% 3.06% -
  Horiz. % 122.15% 147.06% 144.77% 128.25% 114.81% 103.06% 100.00%
EPS 18.34 16.84 17.82 14.60 10.92 5.86 9.66 11.27%
  YoY % 8.91% -5.50% 22.05% 33.70% 86.35% -39.34% -
  Horiz. % 189.86% 174.33% 184.47% 151.14% 113.04% 60.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5600 3.4800 3.2300 2.8700 2.8000 2.7100 2.6700 4.91%
  YoY % 2.30% 7.74% 12.54% 2.50% 3.32% 1.50% -
  Horiz. % 133.33% 130.34% 120.97% 107.49% 104.87% 101.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.5000 1.7400 1.7000 1.5200 2.1800 1.2200 2.0300 -
P/RPS 0.37 0.36 0.36 0.36 0.58 0.36 0.62 -8.24%
  YoY % 2.78% 0.00% 0.00% -37.93% 61.11% -41.94% -
  Horiz. % 59.68% 58.06% 58.06% 58.06% 93.55% 58.06% 100.00%
P/EPS 8.18 10.33 9.54 10.41 19.97 20.81 21.02 -14.54%
  YoY % -20.81% 8.28% -8.36% -47.87% -4.04% -1.00% -
  Horiz. % 38.92% 49.14% 45.39% 49.52% 95.00% 99.00% 100.00%
EY 12.23 9.68 10.49 9.61 5.01 4.81 4.76 17.01%
  YoY % 26.34% -7.72% 9.16% 91.82% 4.16% 1.05% -
  Horiz. % 256.93% 203.36% 220.38% 201.89% 105.25% 101.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.50 0.53 0.53 0.78 0.45 0.76 -9.40%
  YoY % -16.00% -5.66% 0.00% -32.05% 73.33% -40.79% -
  Horiz. % 55.26% 65.79% 69.74% 69.74% 102.63% 59.21% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 21/08/18 25/08/17 25/08/16 25/08/15 28/08/14 -
Price 1.7700 1.6200 1.9600 1.5300 1.9000 1.0400 2.2300 -
P/RPS 0.44 0.34 0.41 0.36 0.50 0.31 0.68 -6.99%
  YoY % 29.41% -17.07% 13.89% -28.00% 61.29% -54.41% -
  Horiz. % 64.71% 50.00% 60.29% 52.94% 73.53% 45.59% 100.00%
P/EPS 9.65 9.62 10.99 10.48 17.40 17.74 23.10 -13.53%
  YoY % 0.31% -12.47% 4.87% -39.77% -1.92% -23.20% -
  Horiz. % 41.77% 41.65% 47.58% 45.37% 75.32% 76.80% 100.00%
EY 10.36 10.40 9.10 9.54 5.75 5.64 4.33 15.63%
  YoY % -0.38% 14.29% -4.61% 65.91% 1.95% 30.25% -
  Horiz. % 239.26% 240.18% 210.16% 220.32% 132.79% 130.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.47 0.61 0.53 0.68 0.38 0.84 -8.28%
  YoY % 6.38% -22.95% 15.09% -22.06% 78.95% -54.76% -
  Horiz. % 59.52% 55.95% 72.62% 63.10% 80.95% 45.24% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
PARTNERS & BROKERS