[MUDA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -94.17%
YoY- -90.02%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,088,370 1,037,672 1,066,292 1,082,684 1,103,800 1,052,600 1,037,996 3.19%
PBT 30,074 23,313 24,948 12,516 38,924 43,188 53,220 -31.53%
Tax -8,901 -7,625 -8,094 -3,788 21,536 5,060 -5,224 42.42%
NP 21,173 15,688 16,854 8,728 60,460 48,248 47,996 -41.90%
-
NP to SH 16,014 13,368 14,134 3,012 51,662 37,969 37,068 -42.70%
-
Tax Rate 29.60% 32.71% 32.44% 30.27% -55.33% -11.72% 9.82% -
Total Cost 1,067,197 1,021,984 1,049,438 1,073,956 1,043,340 1,004,352 990,000 5.10%
-
Net Worth 587,280 585,727 591,920 586,656 579,851 557,470 557,457 3.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 15,953 - - - 51,315 - - -
Div Payout % 99.62% - - - 99.33% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 587,280 585,727 591,920 586,656 579,851 557,470 557,457 3.51%
NOSH 303,639 303,486 302,454 302,400 300,441 299,715 299,708 0.86%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.95% 1.51% 1.58% 0.81% 5.48% 4.58% 4.62% -
ROE 2.73% 2.28% 2.39% 0.51% 8.91% 6.81% 6.65% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 359.53 341.92 351.28 358.03 367.39 351.20 346.34 2.51%
EPS 5.29 4.41 4.68 1.00 17.19 12.67 12.38 -43.12%
DPS 5.27 0.00 0.00 0.00 17.08 0.00 0.00 -
NAPS 1.94 1.93 1.95 1.94 1.93 1.86 1.86 2.83%
Adjusted Per Share Value based on latest NOSH - 302,400
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 356.79 340.17 349.55 354.93 361.85 345.07 340.28 3.19%
EPS 5.25 4.38 4.63 0.99 16.94 12.45 12.15 -42.69%
DPS 5.23 0.00 0.00 0.00 16.82 0.00 0.00 -
NAPS 1.9252 1.9201 1.9404 1.9232 1.9009 1.8275 1.8275 3.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.74 0.79 0.84 0.94 0.88 0.83 0.83 -
P/RPS 0.21 0.23 0.24 0.26 0.24 0.24 0.24 -8.48%
P/EPS 13.99 17.93 18.04 94.37 5.12 6.55 6.71 62.84%
EY 7.15 5.58 5.54 1.06 19.54 15.26 14.90 -38.57%
DY 7.12 0.00 0.00 0.00 19.41 0.00 0.00 -
P/NAPS 0.38 0.41 0.43 0.48 0.46 0.45 0.45 -10.61%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 20/11/12 30/08/12 31/05/12 29/02/12 21/11/11 23/08/11 -
Price 0.73 0.76 0.83 0.86 0.97 0.81 0.88 -
P/RPS 0.20 0.22 0.24 0.24 0.26 0.23 0.25 -13.76%
P/EPS 13.80 17.25 17.83 86.34 5.64 6.39 7.12 55.14%
EY 7.25 5.80 5.61 1.16 17.73 15.64 14.05 -35.53%
DY 7.22 0.00 0.00 0.00 17.61 0.00 0.00 -
P/NAPS 0.38 0.39 0.43 0.44 0.50 0.44 0.47 -13.15%

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