[MUDA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2353.65%
YoY- -73.65%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 915,702 864,524 702,920 662,381 609,150 566,580 782,315 11.09%
PBT 61,544 48,932 26,407 20,769 122 -14,948 61,298 0.26%
Tax -8,222 -7,104 14,247 -2,650 922 -3,940 -10,054 -12.58%
NP 53,322 41,828 40,654 18,118 1,044 -18,888 51,244 2.69%
-
NP to SH 42,846 32,928 37,844 16,586 676 -18,988 45,545 -4.00%
-
Tax Rate 13.36% 14.52% -53.95% 12.76% -755.74% - 16.40% -
Total Cost 862,380 822,696 662,266 644,262 608,106 585,468 731,071 11.67%
-
Net Worth 524,463 515,240 502,929 457,698 436,583 448,327 443,919 11.79%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 7,352 - - - 7,206 -
Div Payout % - - 19.43% - - - 15.82% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 524,463 515,240 502,929 457,698 436,583 448,327 443,919 11.79%
NOSH 296,307 296,115 294,111 293,396 281,666 293,024 288,259 1.85%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.82% 4.84% 5.78% 2.74% 0.17% -3.33% 6.55% -
ROE 8.17% 6.39% 7.52% 3.62% 0.15% -4.24% 10.26% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 309.04 291.96 239.00 225.76 216.27 193.36 271.39 9.07%
EPS 14.46 11.12 12.87 5.65 0.24 -6.48 15.80 -5.75%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.77 1.74 1.71 1.56 1.55 1.53 1.54 9.75%
Adjusted Per Share Value based on latest NOSH - 294,452
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 300.18 283.40 230.43 217.14 199.69 185.73 256.45 11.09%
EPS 14.05 10.79 12.41 5.44 0.22 -6.22 14.93 -3.97%
DPS 0.00 0.00 2.41 0.00 0.00 0.00 2.36 -
NAPS 1.7193 1.689 1.6487 1.5004 1.4312 1.4697 1.4552 11.79%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.85 0.95 0.80 0.73 0.58 0.60 0.62 -
P/RPS 0.28 0.33 0.33 0.32 0.27 0.31 0.23 14.05%
P/EPS 5.88 8.54 6.22 12.91 241.67 -9.26 3.92 31.13%
EY 17.01 11.71 16.08 7.74 0.41 -10.80 25.48 -23.67%
DY 0.00 0.00 3.13 0.00 0.00 0.00 4.03 -
P/NAPS 0.48 0.55 0.47 0.47 0.37 0.39 0.40 12.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/05/10 25/02/10 25/11/09 25/08/09 27/05/09 26/02/09 -
Price 0.81 0.90 0.83 0.81 0.79 0.61 0.59 -
P/RPS 0.26 0.31 0.35 0.36 0.37 0.32 0.22 11.81%
P/EPS 5.60 8.09 6.45 14.33 329.17 -9.41 3.73 31.21%
EY 17.85 12.36 15.50 6.98 0.30 -10.62 26.78 -23.75%
DY 0.00 0.00 3.01 0.00 0.00 0.00 4.24 -
P/NAPS 0.46 0.52 0.49 0.52 0.51 0.40 0.38 13.62%

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