[MUDA] QoQ Cumulative Quarter Result on 30-Mar-2013 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Mar-2013 [#1]
Profit Trend
QoQ- -75.96%
YoY- 411.29%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 755,228 507,525 263,705 263,705 1,088,370 778,254 533,146 32.06%
PBT 37,165 28,849 6,295 6,295 30,074 17,485 12,474 139.15%
Tax -5,341 -2,983 -1,687 -1,687 -8,901 -5,719 -4,047 24.80%
NP 31,824 25,866 4,608 4,608 21,173 11,766 8,427 189.00%
-
NP to SH 32,744 26,751 3,850 3,850 16,014 10,026 7,067 240.28%
-
Tax Rate 14.37% 10.34% 26.80% 26.80% 29.60% 32.71% 32.44% -
Total Cost 723,404 481,659 259,097 259,097 1,067,197 766,488 524,719 29.23%
-
Net Worth 786,861 625,354 0 583,967 587,280 585,727 591,920 25.52%
Dividend
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 15,953 - - -
Div Payout % - - - - 99.62% - - -
Equity
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 786,861 625,354 0 583,967 587,280 585,727 591,920 25.52%
NOSH 304,985 305,051 305,051 303,748 303,639 303,486 302,454 0.66%
Ratio Analysis
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.21% 5.10% 1.75% 1.75% 1.95% 1.51% 1.58% -
ROE 4.16% 4.28% 0.00% 0.66% 2.73% 1.71% 1.19% -
Per Share
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 247.63 166.37 86.45 86.70 359.53 256.44 175.64 31.56%
EPS 10.76 8.80 1.27 1.27 5.29 3.31 2.34 238.22%
DPS 0.00 0.00 0.00 0.00 5.27 0.00 0.00 -
NAPS 2.58 2.05 0.00 1.92 1.94 1.93 1.95 25.05%
Adjusted Per Share Value based on latest NOSH - 303,748
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 247.58 166.38 86.45 86.45 356.79 255.13 174.78 32.06%
EPS 10.73 8.77 1.26 1.26 5.25 3.29 2.32 239.79%
DPS 0.00 0.00 0.00 0.00 5.23 0.00 0.00 -
NAPS 2.5795 2.0501 0.00 1.9144 1.9252 1.9201 1.9404 25.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.82 0.775 0.71 0.71 0.74 0.79 0.84 -
P/RPS 0.33 0.47 0.82 0.82 0.21 0.31 0.48 -25.86%
P/EPS 7.64 8.84 56.26 56.09 13.99 23.91 36.08 -71.05%
EY 13.09 11.32 1.78 1.78 7.15 4.18 2.77 245.68%
DY 0.00 0.00 0.00 0.00 7.12 0.00 0.00 -
P/NAPS 0.32 0.38 0.00 0.37 0.38 0.41 0.43 -21.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/11/13 21/08/13 - 21/05/13 27/02/13 20/11/12 30/08/12 -
Price 0.93 0.78 0.00 0.805 0.73 0.76 0.83 -
P/RPS 0.38 0.47 0.00 0.93 0.20 0.30 0.47 -15.61%
P/EPS 8.66 8.89 0.00 63.60 13.80 23.01 35.65 -67.70%
EY 11.54 11.24 0.00 1.57 7.25 4.35 2.80 209.90%
DY 0.00 0.00 0.00 0.00 7.22 0.00 0.00 -
P/NAPS 0.36 0.38 0.00 0.42 0.38 0.39 0.43 -13.23%

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