[MUDA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3580.47%
YoY- -73.65%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 457,851 216,131 702,920 496,786 304,575 141,645 782,315 -30.10%
PBT 30,772 12,233 26,407 15,577 61 -3,737 61,298 -36.91%
Tax -4,111 -1,776 14,247 -1,988 461 -985 -10,054 -45.00%
NP 26,661 10,457 40,654 13,589 522 -4,722 51,244 -35.38%
-
NP to SH 21,423 8,232 37,844 12,440 338 -4,747 45,545 -39.60%
-
Tax Rate 13.36% 14.52% -53.95% 12.76% -755.74% - 16.40% -
Total Cost 431,190 205,674 662,266 483,197 304,053 146,367 731,071 -29.73%
-
Net Worth 524,463 515,240 502,929 457,698 436,583 448,327 443,919 11.79%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 7,352 - - - 7,206 -
Div Payout % - - 19.43% - - - 15.82% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 524,463 515,240 502,929 457,698 436,583 448,327 443,919 11.79%
NOSH 296,307 296,115 294,111 293,396 281,666 293,024 288,259 1.85%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.82% 4.84% 5.78% 2.74% 0.17% -3.33% 6.55% -
ROE 4.08% 1.60% 7.52% 2.72% 0.08% -1.06% 10.26% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 154.52 72.99 239.00 169.32 108.13 48.34 271.39 -31.37%
EPS 7.23 2.78 12.87 4.24 0.12 -1.62 15.80 -40.70%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.77 1.74 1.71 1.56 1.55 1.53 1.54 9.75%
Adjusted Per Share Value based on latest NOSH - 294,452
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 150.09 70.85 230.43 162.86 99.85 46.43 256.46 -30.10%
EPS 7.02 2.70 12.41 4.08 0.11 -1.56 14.93 -39.61%
DPS 0.00 0.00 2.41 0.00 0.00 0.00 2.36 -
NAPS 1.7193 1.6891 1.6487 1.5004 1.4312 1.4697 1.4553 11.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.85 0.95 0.80 0.73 0.58 0.60 0.62 -
P/RPS 0.55 1.30 0.33 0.43 0.54 1.24 0.23 79.10%
P/EPS 11.76 34.17 6.22 17.22 483.33 -37.04 3.92 108.42%
EY 8.51 2.93 16.08 5.81 0.21 -2.70 25.48 -51.95%
DY 0.00 0.00 3.13 0.00 0.00 0.00 4.03 -
P/NAPS 0.48 0.55 0.47 0.47 0.37 0.39 0.40 12.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/05/10 25/02/10 25/11/09 25/08/09 27/05/09 26/02/09 -
Price 0.81 0.90 0.83 0.81 0.79 0.61 0.59 -
P/RPS 0.52 1.23 0.35 0.48 0.73 1.26 0.22 77.72%
P/EPS 11.20 32.37 6.45 19.10 658.33 -37.65 3.73 108.55%
EY 8.93 3.09 15.50 5.23 0.15 -2.66 26.78 -52.00%
DY 0.00 0.00 3.01 0.00 0.00 0.00 4.24 -
P/NAPS 0.46 0.52 0.49 0.52 0.51 0.40 0.38 13.62%

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