[MUDA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.43%
YoY- 14.46%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,066,292 1,082,684 1,103,800 1,052,600 1,037,996 1,048,604 933,880 9.25%
PBT 24,948 12,516 38,924 43,188 53,220 55,516 54,287 -40.47%
Tax -8,094 -3,788 21,536 5,060 -5,224 -12,656 -10,213 -14.37%
NP 16,854 8,728 60,460 48,248 47,996 42,860 44,074 -47.34%
-
NP to SH 14,134 3,012 51,662 37,969 37,068 30,180 36,010 -46.42%
-
Tax Rate 32.44% 30.27% -55.33% -11.72% 9.82% 22.80% 18.81% -
Total Cost 1,049,438 1,073,956 1,043,340 1,004,352 990,000 1,005,744 889,806 11.63%
-
Net Worth 591,920 586,656 579,851 557,470 557,457 545,564 536,572 6.77%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 51,315 - - - 7,452 -
Div Payout % - - 99.33% - - - 20.70% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 591,920 586,656 579,851 557,470 557,457 545,564 536,572 6.77%
NOSH 302,454 302,400 300,441 299,715 299,708 299,760 298,096 0.97%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.58% 0.81% 5.48% 4.58% 4.62% 4.09% 4.72% -
ROE 2.39% 0.51% 8.91% 6.81% 6.65% 5.53% 6.71% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 351.28 358.03 367.39 351.20 346.34 349.81 313.28 7.93%
EPS 4.68 1.00 17.19 12.67 12.38 10.08 12.08 -46.88%
DPS 0.00 0.00 17.08 0.00 0.00 0.00 2.50 -
NAPS 1.95 1.94 1.93 1.86 1.86 1.82 1.80 5.48%
Adjusted Per Share Value based on latest NOSH - 300,636
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 349.55 354.93 361.85 345.07 340.28 343.76 306.15 9.24%
EPS 4.63 0.99 16.94 12.45 12.15 9.89 11.80 -46.43%
DPS 0.00 0.00 16.82 0.00 0.00 0.00 2.44 -
NAPS 1.9404 1.9232 1.9009 1.8275 1.8275 1.7885 1.759 6.76%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.84 0.94 0.88 0.83 0.83 0.81 0.85 -
P/RPS 0.24 0.26 0.24 0.24 0.24 0.23 0.27 -7.55%
P/EPS 18.04 94.37 5.12 6.55 6.71 8.05 7.04 87.36%
EY 5.54 1.06 19.54 15.26 14.90 12.43 14.21 -46.66%
DY 0.00 0.00 19.41 0.00 0.00 0.00 2.94 -
P/NAPS 0.43 0.48 0.46 0.45 0.45 0.45 0.47 -5.76%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 21/11/11 23/08/11 26/05/11 23/02/11 -
Price 0.83 0.86 0.97 0.81 0.88 0.81 0.77 -
P/RPS 0.24 0.24 0.26 0.23 0.25 0.23 0.25 -2.68%
P/EPS 17.83 86.34 5.64 6.39 7.12 8.05 6.37 98.73%
EY 5.61 1.16 17.73 15.64 14.05 12.43 15.69 -49.65%
DY 0.00 0.00 17.61 0.00 0.00 0.00 3.25 -
P/NAPS 0.43 0.44 0.50 0.44 0.47 0.45 0.43 0.00%

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