[MUDA] YoY Annualized Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
Quarterly Result 2019 Q2.pdf 
