[MUDA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 420.54%
YoY- 541.55%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 782,315 825,162 806,980 752,312 696,021 658,630 623,802 16.21%
PBT 61,298 67,032 71,238 72,408 22,898 16,672 16,676 137.24%
Tax -10,054 -157 1,470 8,068 -5,897 -4,088 -4,838 62.48%
NP 51,244 66,874 72,708 80,476 17,001 12,584 11,838 164.43%
-
NP to SH 45,545 62,957 69,334 75,036 14,415 10,240 9,478 183.41%
-
Tax Rate 16.40% 0.23% -2.06% -11.14% 25.75% 24.52% 29.01% -
Total Cost 731,071 758,288 734,272 671,836 679,020 646,046 611,964 12.52%
-
Net Worth 443,919 413,588 410,868 396,276 410,069 366,933 371,126 12.62%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,206 - - - 7,119 - - -
Div Payout % 15.82% - - - 49.39% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 443,919 413,588 410,868 396,276 410,069 366,933 371,126 12.62%
NOSH 288,259 287,214 285,325 285,091 284,770 284,444 285,481 0.64%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.55% 8.10% 9.01% 10.70% 2.44% 1.91% 1.90% -
ROE 10.26% 15.22% 16.87% 18.94% 3.52% 2.79% 2.55% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 271.39 287.30 282.83 263.88 244.41 231.55 218.51 15.46%
EPS 15.80 21.92 24.30 26.32 5.06 3.60 3.32 181.59%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.54 1.44 1.44 1.39 1.44 1.29 1.30 11.89%
Adjusted Per Share Value based on latest NOSH - 285,091
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 256.45 270.50 264.54 246.62 228.17 215.91 204.49 16.21%
EPS 14.93 20.64 22.73 24.60 4.73 3.36 3.11 183.22%
DPS 2.36 0.00 0.00 0.00 2.33 0.00 0.00 -
NAPS 1.4552 1.3558 1.3469 1.2991 1.3443 1.2029 1.2166 12.61%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 0.70 0.81 0.41 0.38 0.35 0.42 -
P/RPS 0.23 0.24 0.29 0.16 0.16 0.15 0.19 13.51%
P/EPS 3.92 3.19 3.33 1.56 7.51 9.72 12.65 -54.04%
EY 25.48 31.31 30.00 64.20 13.32 10.29 7.90 117.52%
DY 4.03 0.00 0.00 0.00 6.58 0.00 0.00 -
P/NAPS 0.40 0.49 0.56 0.29 0.26 0.27 0.32 15.96%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 29/08/08 28/05/08 29/02/08 29/11/07 28/08/07 -
Price 0.59 0.63 0.80 0.73 0.34 0.35 0.35 -
P/RPS 0.22 0.22 0.28 0.28 0.14 0.15 0.16 23.53%
P/EPS 3.73 2.87 3.29 2.77 6.72 9.72 10.54 -49.81%
EY 26.78 34.79 30.37 36.05 14.89 10.29 9.49 99.06%
DY 4.24 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.38 0.44 0.56 0.53 0.24 0.27 0.27 25.45%

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