[MUDA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 838.51%
YoY- -61.87%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 263,705 1,088,370 778,254 533,146 270,671 1,103,800 789,450 -51.88%
PBT 6,295 30,074 17,485 12,474 3,129 38,924 32,391 -66.48%
Tax -1,687 -8,901 -5,719 -4,047 -947 21,536 3,795 -
NP 4,608 21,173 11,766 8,427 2,182 60,460 36,186 -74.72%
-
NP to SH 3,850 16,014 10,026 7,067 753 51,662 28,477 -73.69%
-
Tax Rate 26.80% 29.60% 32.71% 32.44% 30.27% -55.33% -11.72% -
Total Cost 259,097 1,067,197 766,488 524,719 268,489 1,043,340 753,264 -50.93%
-
Net Worth 583,967 587,280 585,727 591,920 586,656 579,851 557,470 3.14%
Dividend
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 15,953 - - - 51,315 - -
Div Payout % - 99.62% - - - 99.33% - -
Equity
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 583,967 587,280 585,727 591,920 586,656 579,851 557,470 3.14%
NOSH 303,748 303,639 303,486 302,454 302,400 300,441 299,715 0.89%
Ratio Analysis
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.75% 1.95% 1.51% 1.58% 0.81% 5.48% 4.58% -
ROE 0.66% 2.73% 1.71% 1.19% 0.13% 8.91% 5.11% -
Per Share
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 86.70 359.53 256.44 175.64 89.51 367.39 263.40 -52.35%
EPS 1.27 5.29 3.31 2.34 0.25 17.19 9.50 -73.88%
DPS 0.00 5.27 0.00 0.00 0.00 17.08 0.00 -
NAPS 1.92 1.94 1.93 1.95 1.94 1.93 1.86 2.14%
Adjusted Per Share Value based on latest NOSH - 302,454
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 86.45 356.78 255.12 174.77 88.73 361.84 258.79 -51.88%
EPS 1.26 5.25 3.29 2.32 0.25 16.94 9.34 -73.72%
DPS 0.00 5.23 0.00 0.00 0.00 16.82 0.00 -
NAPS 1.9143 1.9252 1.9201 1.9404 1.9231 1.9008 1.8275 3.14%
Price Multiplier on Financial Quarter End Date
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.71 0.74 0.79 0.84 0.94 0.88 0.83 -
P/RPS 0.82 0.21 0.31 0.48 1.05 0.24 0.32 87.36%
P/EPS 56.09 13.99 23.91 36.08 377.50 5.12 8.74 245.73%
EY 1.78 7.15 4.18 2.77 0.26 19.54 11.45 -71.12%
DY 0.00 7.12 0.00 0.00 0.00 19.41 0.00 -
P/NAPS 0.37 0.38 0.41 0.43 0.48 0.46 0.45 -12.24%
Price Multiplier on Announcement Date
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 27/02/13 20/11/12 30/08/12 31/05/12 29/02/12 21/11/11 -
Price 0.805 0.73 0.76 0.83 0.86 0.97 0.81 -
P/RPS 0.93 0.20 0.30 0.47 0.96 0.26 0.31 108.14%
P/EPS 63.60 13.80 23.01 35.65 345.37 5.64 8.53 282.12%
EY 1.57 7.25 4.35 2.80 0.29 17.73 11.73 -73.86%
DY 0.00 7.22 0.00 0.00 0.00 17.61 0.00 -
P/NAPS 0.42 0.38 0.39 0.43 0.44 0.50 0.44 -3.05%

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