[MUDA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.55%
YoY- -4.85%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,052,600 1,037,996 1,048,604 933,880 917,450 915,702 864,524 14.00%
PBT 43,188 53,220 55,516 54,287 55,818 61,544 48,932 -7.98%
Tax 5,060 -5,224 -12,656 -10,213 -13,669 -8,222 -7,104 -
NP 48,248 47,996 42,860 44,074 42,149 53,322 41,828 9.97%
-
NP to SH 37,969 37,068 30,180 36,010 33,173 42,846 32,928 9.95%
-
Tax Rate -11.72% 9.82% 22.80% 18.81% 24.49% 13.36% 14.52% -
Total Cost 1,004,352 990,000 1,005,744 889,806 875,301 862,380 822,696 14.21%
-
Net Worth 557,470 557,457 545,564 536,572 524,416 524,463 515,240 5.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 7,452 - - - -
Div Payout % - - - 20.70% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 557,470 557,457 545,564 536,572 524,416 524,463 515,240 5.38%
NOSH 299,715 299,708 299,760 298,096 297,964 296,307 296,115 0.80%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.58% 4.62% 4.09% 4.72% 4.59% 5.82% 4.84% -
ROE 6.81% 6.65% 5.53% 6.71% 6.33% 8.17% 6.39% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 351.20 346.34 349.81 313.28 307.91 309.04 291.96 13.09%
EPS 12.67 12.38 10.08 12.08 11.13 14.46 11.12 9.08%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.86 1.86 1.82 1.80 1.76 1.77 1.74 4.54%
Adjusted Per Share Value based on latest NOSH - 299,193
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 345.06 340.27 343.75 306.14 300.75 300.18 283.40 14.01%
EPS 12.45 12.15 9.89 11.80 10.87 14.05 10.79 10.00%
DPS 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
NAPS 1.8275 1.8274 1.7884 1.759 1.7191 1.7193 1.689 5.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.83 0.83 0.81 0.85 0.82 0.85 0.95 -
P/RPS 0.24 0.24 0.23 0.27 0.27 0.28 0.33 -19.11%
P/EPS 6.55 6.71 8.05 7.04 7.37 5.88 8.54 -16.19%
EY 15.26 14.90 12.43 14.21 13.58 17.01 11.71 19.28%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.45 0.47 0.47 0.48 0.55 -12.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 26/05/11 23/02/11 25/11/10 26/08/10 19/05/10 -
Price 0.81 0.88 0.81 0.77 0.92 0.81 0.90 -
P/RPS 0.23 0.25 0.23 0.25 0.30 0.26 0.31 -18.02%
P/EPS 6.39 7.12 8.05 6.37 8.26 5.60 8.09 -14.53%
EY 15.64 14.05 12.43 15.69 12.10 17.85 12.36 16.97%
DY 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.45 0.43 0.52 0.46 0.52 -10.53%

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