[MUDA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 128.16%
YoY- -16.91%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 917,450 915,702 864,524 702,920 662,381 609,150 566,580 37.85%
PBT 55,818 61,544 48,932 26,407 20,769 122 -14,948 -
Tax -13,669 -8,222 -7,104 14,247 -2,650 922 -3,940 128.99%
NP 42,149 53,322 41,828 40,654 18,118 1,044 -18,888 -
-
NP to SH 33,173 42,846 32,928 37,844 16,586 676 -18,988 -
-
Tax Rate 24.49% 13.36% 14.52% -53.95% 12.76% -755.74% - -
Total Cost 875,301 862,380 822,696 662,266 644,262 608,106 585,468 30.71%
-
Net Worth 524,416 524,463 515,240 502,929 457,698 436,583 448,327 11.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 7,352 - - - -
Div Payout % - - - 19.43% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 524,416 524,463 515,240 502,929 457,698 436,583 448,327 11.00%
NOSH 297,964 296,307 296,115 294,111 293,396 281,666 293,024 1.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.59% 5.82% 4.84% 5.78% 2.74% 0.17% -3.33% -
ROE 6.33% 8.17% 6.39% 7.52% 3.62% 0.15% -4.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 307.91 309.04 291.96 239.00 225.76 216.27 193.36 36.32%
EPS 11.13 14.46 11.12 12.87 5.65 0.24 -6.48 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.76 1.77 1.74 1.71 1.56 1.55 1.53 9.77%
Adjusted Per Share Value based on latest NOSH - 295,534
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 300.76 300.19 283.41 230.43 217.14 199.69 185.74 37.85%
EPS 10.87 14.05 10.79 12.41 5.44 0.22 -6.22 -
DPS 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
NAPS 1.7192 1.7193 1.6891 1.6487 1.5004 1.4312 1.4697 11.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.85 0.95 0.80 0.73 0.58 0.60 -
P/RPS 0.27 0.28 0.33 0.33 0.32 0.27 0.31 -8.79%
P/EPS 7.37 5.88 8.54 6.22 12.91 241.67 -9.26 -
EY 13.58 17.01 11.71 16.08 7.74 0.41 -10.80 -
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.55 0.47 0.47 0.37 0.39 13.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 19/05/10 25/02/10 25/11/09 25/08/09 27/05/09 -
Price 0.92 0.81 0.90 0.83 0.81 0.79 0.61 -
P/RPS 0.30 0.26 0.31 0.35 0.36 0.37 0.32 -4.20%
P/EPS 8.26 5.60 8.09 6.45 14.33 329.17 -9.41 -
EY 12.10 17.85 12.36 15.50 6.98 0.30 -10.62 -
DY 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.52 0.49 0.52 0.51 0.40 19.09%

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