Highlights

[MUDA] YoY Cumulative Quarter 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 -     60.01%    YoY -     8.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 612,075 736,865 725,407 642,625 575,290 516,397 501,081 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 40,938 34,995 38,516 25,851 22,430 13,823 19,788 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 -11,233 -9,572 -11,588 -3,857 -5,897 -4,613 -4,365 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 29,705 25,423 26,928 21,994 16,533 9,210 15,423 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 27,981 25,687 27,191 22,273 16,651 8,942 14,727 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 582,370 711,442 698,479 620,631 558,757 507,187 485,658 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 2.58 % 2.42 % 2.76 % 2.54 % 1.95 % 1.08 % 1.81 % 6.08%
  YoY % 6.61% -12.32% 8.66% 30.26% 80.56% -40.33% -
  Horiz. % 142.54% 133.70% 152.49% 140.33% 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 200.65 241.55 237.80 210.66 188.59 169.28 164.26 3.39%
  YoY % -16.93% 1.58% 12.88% 11.70% 11.41% 3.06% -
  Horiz. % 122.15% 147.05% 144.77% 128.25% 114.81% 103.06% 100.00%
EPS 9.17 8.42 8.91 7.30 5.46 2.93 4.83 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 200.65 241.55 237.80 210.66 188.59 169.28 164.26 3.39%
  YoY % -16.93% 1.58% 12.88% 11.70% 11.41% 3.06% -
  Horiz. % 122.15% 147.05% 144.77% 128.25% 114.81% 103.06% 100.00%
EPS 9.17 8.42 8.91 7.30 5.46 2.93 4.83 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 0.75 0.72 0.71 0.72 1.16 0.72 1.24 -8.03%
  YoY % 4.17% 1.41% -1.39% -37.93% 61.11% -41.94% -
  Horiz. % 60.48% 58.06% 57.26% 58.06% 93.55% 58.06% 100.00%
P/EPS 16.35 20.66 19.07 20.82 39.94 41.62 42.05 -14.55%
  YoY % -20.86% 8.34% -8.41% -47.87% -4.04% -1.02% -
  Horiz. % 38.88% 49.13% 45.35% 49.51% 94.98% 98.98% 100.00%
EY 6.12 4.84 5.24 4.80 2.50 2.40 2.38 17.03%
  YoY % 26.45% -7.63% 9.17% 92.00% 4.17% 0.84% -
  Horiz. % 257.14% 203.36% 220.17% 201.68% 105.04% 100.84% 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 0.88 0.67 0.82 0.73 1.01 0.61 1.36 -6.99%
  YoY % 31.34% -18.29% 12.33% -27.72% 65.57% -55.15% -
  Horiz. % 64.71% 49.26% 60.29% 53.68% 74.26% 44.85% 100.00%
P/EPS 19.30 19.24 21.99 20.95 34.81 35.48 46.19 -13.52%
  YoY % 0.31% -12.51% 4.96% -39.82% -1.89% -23.19% -
  Horiz. % 41.78% 41.65% 47.61% 45.36% 75.36% 76.81% 100.00%
EY 5.18 5.20 4.55 4.77 2.87 2.82 2.16 15.68%
  YoY % -0.38% 14.29% -4.61% 66.20% 1.77% 30.56% -
  Horiz. % 239.81% 240.74% 210.65% 220.83% 132.87% 130.56% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!
PARTNERS & BROKERS