[MUDA] QoQ Annualized Quarter Result on 30-Mar-2013 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Mar-2013 [#1]
Profit Trend
QoQ- -3.83%
YoY- 411.29%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,006,970 1,015,050 1,054,820 1,054,820 1,088,370 1,037,672 1,066,292 -4.46%
PBT 49,553 57,698 25,180 25,180 30,074 23,313 24,948 72.99%
Tax -7,121 -5,966 -6,748 -6,748 -8,901 -7,625 -8,094 -9.72%
NP 42,432 51,732 18,432 18,432 21,173 15,688 16,854 109.05%
-
NP to SH 43,658 53,502 15,400 15,400 16,014 13,368 14,134 146.14%
-
Tax Rate 14.37% 10.34% 26.80% 26.80% 29.60% 32.71% 32.44% -
Total Cost 964,538 963,318 1,036,388 1,036,388 1,067,197 1,021,984 1,049,438 -6.51%
-
Net Worth 786,861 625,354 0 583,967 587,280 585,727 591,920 25.52%
Dividend
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 15,953 - - -
Div Payout % - - - - 99.62% - - -
Equity
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 786,861 625,354 0 583,967 587,280 585,727 591,920 25.52%
NOSH 304,985 305,051 305,051 303,748 303,639 303,486 302,454 0.66%
Ratio Analysis
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.21% 5.10% 1.75% 1.75% 1.95% 1.51% 1.58% -
ROE 5.55% 8.56% 0.00% 2.64% 2.73% 2.28% 2.39% -
Per Share
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 330.17 332.75 345.78 346.81 359.53 341.92 351.28 -4.82%
EPS 14.35 17.60 5.08 5.08 5.29 4.41 4.68 144.70%
DPS 0.00 0.00 0.00 0.00 5.27 0.00 0.00 -
NAPS 2.58 2.05 0.00 1.92 1.94 1.93 1.95 25.05%
Adjusted Per Share Value based on latest NOSH - 303,748
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 330.11 332.76 345.79 345.79 356.79 340.17 349.55 -4.46%
EPS 14.31 17.54 5.05 5.05 5.25 4.38 4.63 146.26%
DPS 0.00 0.00 0.00 0.00 5.23 0.00 0.00 -
NAPS 2.5795 2.0501 0.00 1.9144 1.9252 1.9201 1.9404 25.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.82 0.775 0.71 0.71 0.74 0.79 0.84 -
P/RPS 0.25 0.23 0.21 0.20 0.21 0.23 0.24 3.31%
P/EPS 5.73 4.42 14.06 14.02 13.99 17.93 18.04 -59.98%
EY 17.46 22.63 7.11 7.13 7.15 5.58 5.54 150.13%
DY 0.00 0.00 0.00 0.00 7.12 0.00 0.00 -
P/NAPS 0.32 0.38 0.00 0.37 0.38 0.41 0.43 -21.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/11/13 21/08/13 - 21/05/13 27/02/13 20/11/12 30/08/12 -
Price 0.93 0.78 0.00 0.805 0.73 0.76 0.83 -
P/RPS 0.28 0.23 0.00 0.23 0.20 0.22 0.24 13.10%
P/EPS 6.50 4.45 0.00 15.90 13.80 17.25 17.83 -55.33%
EY 15.39 22.49 0.00 6.29 7.25 5.80 5.61 123.89%
DY 0.00 0.00 0.00 0.00 7.22 0.00 0.00 -
P/NAPS 0.36 0.38 0.00 0.42 0.38 0.39 0.43 -13.23%

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