Highlights

[MUDA] YoY TTM 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 -     0.46%    YoY -     -45.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,393,805 1,555,718 1,531,233 1,285,089 1,183,745 1,066,888 1,038,420 5.02%
  YoY % -10.41% 1.60% 19.15% 8.56% 10.95% 2.74% -
  Horiz. % 134.22% 149.82% 147.46% 123.75% 113.99% 102.74% 100.00%
PBT 71,992 97,351 78,040 34,907 49,749 28,734 42,887 9.01%
  YoY % -26.05% 24.75% 123.57% -29.83% 73.14% -33.00% -
  Horiz. % 167.86% 226.99% 181.97% 81.39% 116.00% 67.00% 100.00%
Tax -26,916 -19,205 -13,196 -8,612 -14,195 -10,393 -6,665 26.17%
  YoY % -40.15% -45.54% -53.23% 39.33% -36.58% -55.93% -
  Horiz. % 403.84% 288.15% 197.99% 129.21% 212.98% 155.93% 100.00%
NP 45,076 78,146 64,844 26,295 35,554 18,341 36,222 3.71%
  YoY % -42.32% 20.51% 146.60% -26.04% 93.85% -49.37% -
  Horiz. % 124.44% 215.74% 179.02% 72.59% 98.16% 50.63% 100.00%
NP to SH 41,631 76,030 63,684 24,429 33,964 15,974 31,202 4.92%
  YoY % -45.24% 19.39% 160.69% -28.07% 112.62% -48.80% -
  Horiz. % 133.42% 243.67% 204.10% 78.29% 108.85% 51.20% 100.00%
Tax Rate 37.39 % 19.73 % 16.91 % 24.67 % 28.53 % 36.17 % 15.54 % 15.74%
  YoY % 89.51% 16.68% -31.46% -13.53% -21.12% 132.75% -
  Horiz. % 240.60% 126.96% 108.82% 158.75% 183.59% 232.75% 100.00%
Total Cost 1,348,729 1,477,572 1,466,389 1,258,794 1,148,191 1,048,547 1,002,198 5.07%
  YoY % -8.72% 0.76% 16.49% 9.63% 9.50% 4.62% -
  Horiz. % 134.58% 147.43% 146.32% 125.60% 114.57% 104.62% 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 0 0 0 0 0 0 0 -
  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 3.23 % 5.02 % 4.23 % 2.05 % 3.00 % 1.72 % 3.49 % -1.28%
  YoY % -35.66% 18.68% 106.34% -31.67% 74.42% -50.72% -
  Horiz. % 92.55% 143.84% 121.20% 58.74% 85.96% 49.28% 100.00%
ROE 3.83 % 7.16 % 6.46 % 2.79 % 3.98 % 1.93 % 3.83 % -
  YoY % -46.51% 10.84% 131.54% -29.90% 106.22% -49.61% -
  Horiz. % 100.00% 186.95% 168.67% 72.85% 103.92% 50.39% 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 456.91 509.99 501.96 421.27 388.05 349.74 340.41 5.02%
  YoY % -10.41% 1.60% 19.15% 8.56% 10.95% 2.74% -
  Horiz. % 134.22% 149.82% 147.46% 123.75% 113.99% 102.74% 100.00%
EPS 13.65 24.92 20.88 8.01 11.13 5.24 10.23 4.92%
  YoY % -45.22% 19.35% 160.67% -28.03% 112.40% -48.78% -
  Horiz. % 133.43% 243.60% 204.11% 78.30% 108.80% 51.22% 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 456.91 509.99 501.96 421.27 388.05 349.74 340.41 5.02%
  YoY % -10.41% 1.60% 19.15% 8.56% 10.95% 2.74% -
  Horiz. % 134.22% 149.82% 147.46% 123.75% 113.99% 102.74% 100.00%
EPS 13.65 24.92 20.88 8.01 11.13 5.24 10.23 4.92%
  YoY % -45.22% 19.35% 160.67% -28.03% 112.40% -48.78% -
  Horiz. % 133.43% 243.60% 204.11% 78.30% 108.80% 51.22% 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 0.33 0.34 0.34 0.36 0.56 0.35 0.60 -9.48%
  YoY % -2.94% 0.00% -5.56% -35.71% 60.00% -41.67% -
  Horiz. % 55.00% 56.67% 56.67% 60.00% 93.33% 58.33% 100.00%
P/EPS 10.99 6.98 8.14 18.98 19.58 23.30 19.85 -9.38%
  YoY % 57.45% -14.25% -57.11% -3.06% -15.97% 17.38% -
  Horiz. % 55.37% 35.16% 41.01% 95.62% 98.64% 117.38% 100.00%
EY 9.10 14.32 12.28 5.27 5.11 4.29 5.04 10.34%
  YoY % -36.45% 16.61% 133.02% 3.13% 19.11% -14.88% -
  Horiz. % 180.56% 284.13% 243.65% 104.56% 101.39% 85.12% 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 0.42 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 0.39 0.32 0.39 0.36 0.49 0.30 0.66 -8.39%
  YoY % 21.87% -17.95% 8.33% -26.53% 63.33% -54.55% -
  Horiz. % 59.09% 48.48% 59.09% 54.55% 74.24% 45.45% 100.00%
P/EPS 12.97 6.50 9.39 19.11 17.07 19.86 21.80 -8.28%
  YoY % 99.54% -30.78% -50.86% 11.95% -14.05% -8.90% -
  Horiz. % 59.50% 29.82% 43.07% 87.66% 78.30% 91.10% 100.00%
EY 7.71 15.39 10.65 5.23 5.86 5.04 4.59 9.02%
  YoY % -49.90% 44.51% 103.63% -10.75% 16.27% 9.80% -
  Horiz. % 167.97% 335.29% 232.03% 113.94% 127.67% 109.80% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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