[MUDA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -18.4%
YoY- 226.59%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Revenue 1,002,162 996,672 1,044,864 1,006,970 1,015,050 1,054,820 1,054,820 -4.00%
PBT 39,576 38,484 51,948 49,553 57,698 25,180 25,180 43.49%
Tax -8,730 -11,016 -5,283 -7,121 -5,966 -6,748 -6,748 22.83%
NP 30,846 27,468 46,665 42,432 51,732 18,432 18,432 50.87%
-
NP to SH 29,454 24,788 43,226 43,658 53,502 15,400 15,400 67.85%
-
Tax Rate 22.06% 28.62% 10.17% 14.37% 10.34% 26.80% 26.80% -
Total Cost 971,316 969,204 998,199 964,538 963,318 1,036,388 1,036,388 -5.04%
-
Net Worth 814,486 805,334 799,233 786,861 625,354 0 583,967 30.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Div - - 91 - - - - -
Div Payout % - - 0.21% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Net Worth 814,486 805,334 799,233 786,861 625,354 0 583,967 30.43%
NOSH 305,051 305,051 305,051 304,985 305,051 305,051 303,748 0.34%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
NP Margin 3.08% 2.76% 4.47% 4.21% 5.10% 1.75% 1.75% -
ROE 3.62% 3.08% 5.41% 5.55% 8.56% 0.00% 2.64% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 328.52 326.72 342.52 330.17 332.75 345.78 346.81 -4.23%
EPS 9.66 8.12 14.20 14.35 17.60 5.08 5.08 67.07%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.64 2.62 2.58 2.05 0.00 1.92 30.13%
Adjusted Per Share Value based on latest NOSH - 304,985
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 328.53 326.73 342.53 330.11 332.76 345.79 345.79 -4.00%
EPS 9.66 8.13 14.17 14.31 17.54 5.05 5.05 67.87%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 2.6701 2.6401 2.6201 2.5795 2.0501 0.00 1.9144 30.43%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 -
Price 2.03 1.70 0.915 0.82 0.775 0.71 0.71 -
P/RPS 0.62 0.52 0.27 0.25 0.23 0.21 0.20 146.85%
P/EPS 21.02 20.92 6.46 5.73 4.42 14.06 14.02 38.19%
EY 4.76 4.78 15.49 17.46 22.63 7.11 7.13 -27.58%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.35 0.32 0.38 0.00 0.37 77.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 28/08/14 28/05/14 26/02/14 25/11/13 21/08/13 - 21/05/13 -
Price 2.23 1.90 1.50 0.93 0.78 0.00 0.805 -
P/RPS 0.68 0.58 0.44 0.28 0.23 0.00 0.23 137.68%
P/EPS 23.10 23.38 10.59 6.50 4.45 0.00 15.90 34.75%
EY 4.33 4.28 9.45 15.39 22.49 0.00 6.29 -25.78%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.72 0.57 0.36 0.38 0.00 0.42 73.95%

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