[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 204.21%
YoY- -16.91%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 688,088 457,851 216,131 702,920 496,786 304,575 141,645 186.55%
PBT 41,864 30,772 12,233 26,407 15,577 61 -3,737 -
Tax -10,252 -4,111 -1,776 14,247 -1,988 461 -985 376.02%
NP 31,612 26,661 10,457 40,654 13,589 522 -4,722 -
-
NP to SH 24,880 21,423 8,232 37,844 12,440 338 -4,747 -
-
Tax Rate 24.49% 13.36% 14.52% -53.95% 12.76% -755.74% - -
Total Cost 656,476 431,190 205,674 662,266 483,197 304,053 146,367 171.71%
-
Net Worth 524,416 524,463 515,240 502,929 457,698 436,583 448,327 11.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 7,352 - - - -
Div Payout % - - - 19.43% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 524,416 524,463 515,240 502,929 457,698 436,583 448,327 11.00%
NOSH 297,964 296,307 296,115 294,111 293,396 281,666 293,024 1.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.59% 5.82% 4.84% 5.78% 2.74% 0.17% -3.33% -
ROE 4.74% 4.08% 1.60% 7.52% 2.72% 0.08% -1.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 230.93 154.52 72.99 239.00 169.32 108.13 48.34 183.38%
EPS 8.35 7.23 2.78 12.87 4.24 0.12 -1.62 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.76 1.77 1.74 1.71 1.56 1.55 1.53 9.77%
Adjusted Per Share Value based on latest NOSH - 295,534
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 225.56 150.09 70.85 230.43 162.85 99.84 46.43 186.56%
EPS 8.16 7.02 2.70 12.41 4.08 0.11 -1.56 -
DPS 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
NAPS 1.7191 1.7193 1.689 1.6487 1.5004 1.4312 1.4697 11.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.85 0.95 0.80 0.73 0.58 0.60 -
P/RPS 0.36 0.55 1.30 0.33 0.43 0.54 1.24 -56.12%
P/EPS 9.82 11.76 34.17 6.22 17.22 483.33 -37.04 -
EY 10.18 8.51 2.93 16.08 5.81 0.21 -2.70 -
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.55 0.47 0.47 0.37 0.39 13.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 19/05/10 25/02/10 25/11/09 25/08/09 27/05/09 -
Price 0.92 0.81 0.90 0.83 0.81 0.79 0.61 -
P/RPS 0.40 0.52 1.23 0.35 0.48 0.73 1.26 -53.43%
P/EPS 11.02 11.20 32.37 6.45 19.10 658.33 -37.65 -
EY 9.08 8.93 3.09 15.50 5.23 0.15 -2.66 -
DY 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.52 0.49 0.52 0.51 0.40 19.09%

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