[MUDA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.4%
YoY- 226.59%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Revenue 501,081 249,168 1,044,864 755,228 507,525 263,705 263,705 66.98%
PBT 19,788 9,621 51,948 37,165 28,849 6,295 6,295 149.61%
Tax -4,365 -2,754 -5,283 -5,341 -2,983 -1,687 -1,687 113.67%
NP 15,423 6,867 46,665 31,824 25,866 4,608 4,608 162.44%
-
NP to SH 14,727 6,197 43,226 32,744 26,751 3,850 3,850 191.98%
-
Tax Rate 22.06% 28.62% 10.17% 14.37% 10.34% 26.80% 26.80% -
Total Cost 485,658 242,301 998,199 723,404 481,659 259,097 259,097 65.17%
-
Net Worth 814,486 805,334 799,233 786,861 625,354 0 583,967 30.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Div - - 91 - - - - -
Div Payout % - - 0.21% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Net Worth 814,486 805,334 799,233 786,861 625,354 0 583,967 30.43%
NOSH 305,051 305,051 305,051 304,985 305,051 305,051 303,748 0.34%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
NP Margin 3.08% 2.76% 4.47% 4.21% 5.10% 1.75% 1.75% -
ROE 1.81% 0.77% 5.41% 4.16% 4.28% 0.00% 0.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 164.26 81.68 342.52 247.63 166.37 86.45 86.70 66.58%
EPS 4.83 2.03 14.20 10.76 8.80 1.27 1.27 190.63%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.64 2.62 2.58 2.05 0.00 1.92 30.13%
Adjusted Per Share Value based on latest NOSH - 304,985
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 164.27 81.68 342.53 247.58 166.38 86.45 86.45 66.98%
EPS 4.83 2.03 14.17 10.73 8.77 1.26 1.26 192.47%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 2.6701 2.6401 2.6201 2.5795 2.0501 0.00 1.9144 30.43%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 -
Price 2.03 1.70 0.915 0.82 0.775 0.71 0.71 -
P/RPS 1.24 2.08 0.27 0.33 0.47 0.82 0.82 39.13%
P/EPS 42.05 83.68 6.46 7.64 8.84 56.26 56.09 -20.55%
EY 2.38 1.19 15.49 13.09 11.32 1.78 1.78 26.11%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.35 0.32 0.38 0.00 0.37 77.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 28/08/14 28/05/14 26/02/14 25/11/13 21/08/13 - 21/05/13 -
Price 2.23 1.90 1.50 0.93 0.78 0.00 0.805 -
P/RPS 1.36 2.33 0.44 0.38 0.47 0.00 0.93 35.46%
P/EPS 46.19 93.53 10.59 8.66 8.89 0.00 63.60 -22.54%
EY 2.16 1.07 9.45 11.54 11.24 0.00 1.57 29.02%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.72 0.57 0.36 0.38 0.00 0.42 73.95%

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