Highlights

[MUDA] YoY Quarter Result on 2019-12-31 [#4]

Stock [MUDA]: MUDA HOLDINGS BHD
Announcement Date 27-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     23.99%    YoY -     -70.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 429,190 437,626 451,947 360,888 347,418 303,892 289,636 6.77%
  YoY % -1.93% -3.17% 25.23% 3.88% 14.32% 4.92% -
  Horiz. % 148.18% 151.10% 156.04% 124.60% 119.95% 104.92% 100.00%
PBT 18,343 30,069 35,504 23,916 18,763 10,091 14,783 3.66%
  YoY % -39.00% -15.31% 48.45% 27.46% 85.94% -31.74% -
  Horiz. % 124.08% 203.40% 240.17% 161.78% 126.92% 68.26% 100.00%
Tax -8,620 -2,158 2,386 -3,598 -7,197 -3,917 58 -
  YoY % -299.44% -190.44% 166.31% 50.01% -83.74% -6,853.45% -
  Horiz. % -14,862.07% -3,720.69% 4,113.79% -6,203.45% -12,408.62% -6,753.45% 100.00%
NP 9,723 27,911 37,890 20,318 11,566 6,174 14,841 -6.80%
  YoY % -65.16% -26.34% 86.48% 75.67% 87.33% -58.40% -
  Horiz. % 65.51% 188.07% 255.31% 136.90% 77.93% 41.60% 100.00%
NP to SH 7,556 25,256 35,970 17,913 9,859 4,127 10,482 -5.31%
  YoY % -70.08% -29.79% 100.80% 81.69% 138.89% -60.63% -
  Horiz. % 72.09% 240.95% 343.16% 170.89% 94.06% 39.37% 100.00%
Tax Rate 46.99 % 7.18 % -6.72 % 15.04 % 38.36 % 38.82 % -0.39 % -
  YoY % 554.46% 206.85% -144.68% -60.79% -1.18% 10,053.85% -
  Horiz. % -12,048.72% -1,841.03% 1,723.08% -3,856.41% -9,835.90% -9,953.85% 100.00%
Total Cost 419,467 409,715 414,057 340,570 335,852 297,718 274,795 7.30%
  YoY % 2.38% -1.05% 21.58% 1.40% 12.81% 8.34% -
  Horiz. % 152.65% 149.10% 150.68% 123.94% 122.22% 108.34% 100.00%
Net Worth 1,058,526 1,021,920 963,961 844,991 841,940 814,486 799,233 4.79%
  YoY % 3.58% 6.01% 14.08% 0.36% 3.37% 1.91% -
  Horiz. % 132.44% 127.86% 120.61% 105.73% 105.34% 101.91% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,058,526 1,021,920 963,961 844,991 841,940 814,486 799,233 4.79%
  YoY % 3.58% 6.01% 14.08% 0.36% 3.37% 1.91% -
  Horiz. % 132.44% 127.86% 120.61% 105.73% 105.34% 101.91% 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.27 % 6.38 % 8.38 % 5.63 % 3.33 % 2.03 % 5.12 % -12.67%
  YoY % -64.42% -23.87% 48.85% 69.07% 64.04% -60.35% -
  Horiz. % 44.34% 124.61% 163.67% 109.96% 65.04% 39.65% 100.00%
ROE 0.71 % 2.47 % 3.73 % 2.12 % 1.17 % 0.51 % 1.31 % -9.70%
  YoY % -71.26% -33.78% 75.94% 81.20% 129.41% -61.07% -
  Horiz. % 54.20% 188.55% 284.73% 161.83% 89.31% 38.93% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 140.69 143.46 148.15 118.30 113.89 99.62 94.95 6.77%
  YoY % -1.93% -3.17% 25.23% 3.87% 14.32% 4.92% -
  Horiz. % 148.17% 151.09% 156.03% 124.59% 119.95% 104.92% 100.00%
EPS 2.48 8.28 11.79 5.87 3.23 1.35 3.44 -5.31%
  YoY % -70.05% -29.77% 100.85% 81.73% 139.26% -60.76% -
  Horiz. % 72.09% 240.70% 342.73% 170.64% 93.90% 39.24% 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 3.4700 3.3500 3.1600 2.7700 2.7600 2.6700 2.6200 4.79%
  YoY % 3.58% 6.01% 14.08% 0.36% 3.37% 1.91% -
  Horiz. % 132.44% 127.86% 120.61% 105.73% 105.34% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 140.69 143.46 148.15 118.30 113.89 99.62 94.95 6.77%
  YoY % -1.93% -3.17% 25.23% 3.87% 14.32% 4.92% -
  Horiz. % 148.17% 151.09% 156.03% 124.59% 119.95% 104.92% 100.00%
EPS 2.48 8.28 11.79 5.87 3.23 1.35 3.44 -5.31%
  YoY % -70.05% -29.77% 100.85% 81.73% 139.26% -60.76% -
  Horiz. % 72.09% 240.70% 342.73% 170.64% 93.90% 39.24% 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 3.4700 3.3500 3.1600 2.7700 2.7600 2.6700 2.6200 4.79%
  YoY % 3.58% 6.01% 14.08% 0.36% 3.37% 1.91% -
  Horiz. % 132.44% 127.86% 120.61% 105.73% 105.34% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.4100 1.7900 1.3300 1.4500 2.1500 1.3000 0.9150 -
P/RPS 1.00 1.25 0.90 1.23 1.89 1.30 0.96 0.68%
  YoY % -20.00% 38.89% -26.83% -34.92% 45.38% 35.42% -
  Horiz. % 104.17% 130.21% 93.75% 128.12% 196.88% 135.42% 100.00%
P/EPS 56.92 21.62 11.28 24.69 66.52 96.09 26.63 13.49%
  YoY % 163.27% 91.67% -54.31% -62.88% -30.77% 260.83% -
  Horiz. % 213.74% 81.19% 42.36% 92.71% 249.79% 360.83% 100.00%
EY 1.76 4.63 8.87 4.05 1.50 1.04 3.76 -11.88%
  YoY % -61.99% -47.80% 119.01% 170.00% 44.23% -72.34% -
  Horiz. % 46.81% 123.14% 235.90% 107.71% 39.89% 27.66% 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 0.41 0.53 0.42 0.52 0.78 0.49 0.35 2.67%
  YoY % -22.64% 26.19% -19.23% -33.33% 59.18% 40.00% -
  Horiz. % 117.14% 151.43% 120.00% 148.57% 222.86% 140.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 26/02/18 23/02/17 25/02/16 26/02/15 26/02/14 -
Price 1.4800 2.0500 1.3000 1.5100 2.4500 1.6000 1.5000 -
P/RPS 1.05 1.43 0.88 1.28 2.15 1.61 1.58 -6.58%
  YoY % -26.57% 62.50% -31.25% -40.47% 33.54% 1.90% -
  Horiz. % 66.46% 90.51% 55.70% 81.01% 136.08% 101.90% 100.00%
P/EPS 59.75 24.76 11.02 25.71 75.81 118.27 43.65 5.37%
  YoY % 141.32% 124.68% -57.14% -66.09% -35.90% 170.95% -
  Horiz. % 136.88% 56.72% 25.25% 58.90% 173.68% 270.95% 100.00%
EY 1.67 4.04 9.07 3.89 1.32 0.85 2.29 -5.12%
  YoY % -58.66% -55.46% 133.16% 194.70% 55.29% -62.88% -
  Horiz. % 72.93% 176.42% 396.07% 169.87% 57.64% 37.12% 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 0.43 0.61 0.41 0.55 0.89 0.60 0.57 -4.59%
  YoY % -29.51% 48.78% -25.45% -38.20% 48.33% 5.26% -
  Horiz. % 75.44% 107.02% 71.93% 96.49% 156.14% 105.26% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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!
PARTNERS & BROKERS