[MUDA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 22.82%
YoY- -13.49%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,082,684 1,103,800 1,052,600 1,037,996 1,048,604 933,880 917,450 11.66%
PBT 12,516 38,924 43,188 53,220 55,516 54,287 55,818 -63.05%
Tax -3,788 21,536 5,060 -5,224 -12,656 -10,213 -13,669 -57.46%
NP 8,728 60,460 48,248 47,996 42,860 44,074 42,149 -64.96%
-
NP to SH 3,012 51,662 37,969 37,068 30,180 36,010 33,173 -79.76%
-
Tax Rate 30.27% -55.33% -11.72% 9.82% 22.80% 18.81% 24.49% -
Total Cost 1,073,956 1,043,340 1,004,352 990,000 1,005,744 889,806 875,301 14.59%
-
Net Worth 586,656 579,851 557,470 557,457 545,564 536,572 524,416 7.75%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 51,315 - - - 7,452 - -
Div Payout % - 99.33% - - - 20.70% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 586,656 579,851 557,470 557,457 545,564 536,572 524,416 7.75%
NOSH 302,400 300,441 299,715 299,708 299,760 298,096 297,964 0.98%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.81% 5.48% 4.58% 4.62% 4.09% 4.72% 4.59% -
ROE 0.51% 8.91% 6.81% 6.65% 5.53% 6.71% 6.33% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 358.03 367.39 351.20 346.34 349.81 313.28 307.91 10.56%
EPS 1.00 17.19 12.67 12.38 10.08 12.08 11.13 -79.91%
DPS 0.00 17.08 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.94 1.93 1.86 1.86 1.82 1.80 1.76 6.70%
Adjusted Per Share Value based on latest NOSH - 299,672
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 354.92 361.84 345.06 340.27 343.75 306.14 300.75 11.66%
EPS 0.99 16.94 12.45 12.15 9.89 11.80 10.87 -79.72%
DPS 0.00 16.82 0.00 0.00 0.00 2.44 0.00 -
NAPS 1.9231 1.9008 1.8275 1.8274 1.7884 1.759 1.7191 7.75%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.94 0.88 0.83 0.83 0.81 0.85 0.82 -
P/RPS 0.26 0.24 0.24 0.24 0.23 0.27 0.27 -2.48%
P/EPS 94.37 5.12 6.55 6.71 8.05 7.04 7.37 446.47%
EY 1.06 19.54 15.26 14.90 12.43 14.21 13.58 -81.70%
DY 0.00 19.41 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.48 0.46 0.45 0.45 0.45 0.47 0.47 1.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 21/11/11 23/08/11 26/05/11 23/02/11 25/11/10 -
Price 0.86 0.97 0.81 0.88 0.81 0.77 0.92 -
P/RPS 0.24 0.26 0.23 0.25 0.23 0.25 0.30 -13.81%
P/EPS 86.34 5.64 6.39 7.12 8.05 6.37 8.26 377.38%
EY 1.16 17.73 15.64 14.05 12.43 15.69 12.10 -79.02%
DY 0.00 17.61 0.00 0.00 0.00 3.25 0.00 -
P/NAPS 0.44 0.50 0.44 0.47 0.45 0.43 0.52 -10.53%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment