[MUDA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.04%
YoY- 467.82%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 806,980 752,312 696,021 658,630 623,802 617,780 613,450 20.07%
PBT 71,238 72,408 22,898 16,672 16,676 20,408 -13,218 -
Tax 1,470 8,068 -5,897 -4,088 -4,838 -6,280 -7,522 -
NP 72,708 80,476 17,001 12,584 11,838 14,128 -20,740 -
-
NP to SH 69,334 75,036 14,415 10,240 9,478 11,696 -23,004 -
-
Tax Rate -2.06% -11.14% 25.75% 24.52% 29.01% 30.77% - -
Total Cost 734,272 671,836 679,020 646,046 611,964 603,652 634,190 10.27%
-
Net Worth 410,868 396,276 410,069 366,933 371,126 366,209 367,721 7.68%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 7,119 - - - 5,701 -
Div Payout % - - 49.39% - - - 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 410,868 396,276 410,069 366,933 371,126 366,209 367,721 7.68%
NOSH 285,325 285,091 284,770 284,444 285,481 283,883 285,055 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.01% 10.70% 2.44% 1.91% 1.90% 2.29% -3.38% -
ROE 16.87% 18.94% 3.52% 2.79% 2.55% 3.19% -6.26% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 282.83 263.88 244.41 231.55 218.51 217.62 215.20 20.00%
EPS 24.30 26.32 5.06 3.60 3.32 4.12 -8.07 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.44 1.39 1.44 1.29 1.30 1.29 1.29 7.61%
Adjusted Per Share Value based on latest NOSH - 285,533
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 264.55 246.62 228.17 215.91 204.50 202.52 201.10 20.07%
EPS 22.73 24.60 4.73 3.36 3.11 3.83 -7.54 -
DPS 0.00 0.00 2.33 0.00 0.00 0.00 1.87 -
NAPS 1.3469 1.2991 1.3443 1.2029 1.2166 1.2005 1.2055 7.68%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.81 0.41 0.38 0.35 0.42 0.34 0.32 -
P/RPS 0.29 0.16 0.16 0.15 0.19 0.16 0.15 55.25%
P/EPS 3.33 1.56 7.51 9.72 12.65 8.25 -3.97 -
EY 30.00 64.20 13.32 10.29 7.90 12.12 -25.22 -
DY 0.00 0.00 6.58 0.00 0.00 0.00 6.25 -
P/NAPS 0.56 0.29 0.26 0.27 0.32 0.26 0.25 71.28%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.80 0.73 0.34 0.35 0.35 0.32 0.37 -
P/RPS 0.28 0.28 0.14 0.15 0.16 0.15 0.17 39.50%
P/EPS 3.29 2.77 6.72 9.72 10.54 7.77 -4.58 -
EY 30.37 36.05 14.89 10.29 9.49 12.88 -21.81 -
DY 0.00 0.00 7.35 0.00 0.00 0.00 5.41 -
P/NAPS 0.56 0.53 0.24 0.27 0.27 0.25 0.29 55.13%

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