[MUDA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 247.42%
YoY- 278.53%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Revenue 996,672 1,044,864 1,006,970 1,015,050 1,054,820 1,054,820 1,088,370 -6.81%
PBT 38,484 51,948 49,553 57,698 25,180 25,180 30,074 21.87%
Tax -11,016 -5,283 -7,121 -5,966 -6,748 -6,748 -8,901 18.65%
NP 27,468 46,665 42,432 51,732 18,432 18,432 21,173 23.22%
-
NP to SH 24,788 43,226 43,658 53,502 15,400 15,400 16,014 41.97%
-
Tax Rate 28.62% 10.17% 14.37% 10.34% 26.80% 26.80% 29.60% -
Total Cost 969,204 998,199 964,538 963,318 1,036,388 1,036,388 1,067,197 -7.43%
-
Net Worth 805,334 799,233 786,861 625,354 0 583,967 587,280 28.82%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Div - 91 - - - - 15,953 -
Div Payout % - 0.21% - - - - 99.62% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Net Worth 805,334 799,233 786,861 625,354 0 583,967 587,280 28.82%
NOSH 305,051 305,051 304,985 305,051 305,051 303,748 303,639 0.37%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
NP Margin 2.76% 4.47% 4.21% 5.10% 1.75% 1.75% 1.95% -
ROE 3.08% 5.41% 5.55% 8.56% 0.00% 2.64% 2.73% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 326.72 342.52 330.17 332.75 345.78 346.81 359.53 -7.38%
EPS 8.12 14.20 14.35 17.60 5.08 5.08 5.29 41.02%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 5.27 -
NAPS 2.64 2.62 2.58 2.05 0.00 1.92 1.94 28.03%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 326.73 342.53 330.11 332.76 345.79 345.79 356.79 -6.81%
EPS 8.13 14.17 14.31 17.54 5.05 5.05 5.25 42.02%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 5.23 -
NAPS 2.6401 2.6201 2.5795 2.0501 0.00 1.9144 1.9252 28.83%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 -
Price 1.70 0.915 0.82 0.775 0.71 0.71 0.74 -
P/RPS 0.52 0.27 0.25 0.23 0.21 0.20 0.21 106.96%
P/EPS 20.92 6.46 5.73 4.42 14.06 14.02 13.99 38.09%
EY 4.78 15.49 17.46 22.63 7.11 7.13 7.15 -27.60%
DY 0.00 0.03 0.00 0.00 0.00 0.00 7.12 -
P/NAPS 0.64 0.35 0.32 0.38 0.00 0.37 0.38 51.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 28/05/14 26/02/14 25/11/13 21/08/13 - 21/05/13 27/02/13 -
Price 1.90 1.50 0.93 0.78 0.00 0.805 0.73 -
P/RPS 0.58 0.44 0.28 0.23 0.00 0.23 0.20 134.92%
P/EPS 23.38 10.59 6.50 4.45 0.00 15.90 13.80 52.64%
EY 4.28 9.45 15.39 22.49 0.00 6.29 7.25 -34.47%
DY 0.00 0.02 0.00 0.00 0.00 0.00 7.22 -
P/NAPS 0.72 0.57 0.36 0.38 0.00 0.42 0.38 66.97%

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