[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 44.73%
YoY- -4.85%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 789,450 518,998 262,151 933,880 688,088 457,851 216,131 136.98%
PBT 32,391 26,610 13,879 54,287 41,864 30,772 12,233 91.28%
Tax 3,795 -2,612 -3,164 -10,213 -10,252 -4,111 -1,776 -
NP 36,186 23,998 10,715 44,074 31,612 26,661 10,457 128.60%
-
NP to SH 28,477 18,534 7,545 36,010 24,880 21,423 8,232 128.55%
-
Tax Rate -11.72% 9.82% 22.80% 18.81% 24.49% 13.36% 14.52% -
Total Cost 753,264 495,000 251,436 889,806 656,476 431,190 205,674 137.41%
-
Net Worth 557,470 557,457 545,564 536,572 524,416 524,463 515,240 5.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 7,452 - - - -
Div Payout % - - - 20.70% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 557,470 557,457 545,564 536,572 524,416 524,463 515,240 5.38%
NOSH 299,715 299,708 299,760 298,096 297,964 296,307 296,115 0.80%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.58% 4.62% 4.09% 4.72% 4.59% 5.82% 4.84% -
ROE 5.11% 3.32% 1.38% 6.71% 4.74% 4.08% 1.60% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 263.40 173.17 87.45 313.28 230.93 154.52 72.99 135.08%
EPS 9.50 6.19 2.52 12.08 8.35 7.23 2.78 126.70%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.86 1.86 1.82 1.80 1.76 1.77 1.74 4.54%
Adjusted Per Share Value based on latest NOSH - 299,193
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 258.79 170.13 85.94 306.14 225.56 150.09 70.85 136.98%
EPS 9.34 6.08 2.47 11.80 8.16 7.02 2.70 128.55%
DPS 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
NAPS 1.8275 1.8274 1.7884 1.759 1.7191 1.7193 1.689 5.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.83 0.83 0.81 0.85 0.82 0.85 0.95 -
P/RPS 0.32 0.48 0.93 0.27 0.36 0.55 1.30 -60.68%
P/EPS 8.74 13.42 32.18 7.04 9.82 11.76 34.17 -59.67%
EY 11.45 7.45 3.11 14.21 10.18 8.51 2.93 147.89%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.45 0.47 0.47 0.48 0.55 -12.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 26/05/11 23/02/11 25/11/10 26/08/10 19/05/10 -
Price 0.81 0.88 0.81 0.77 0.92 0.81 0.90 -
P/RPS 0.31 0.51 0.93 0.25 0.40 0.52 1.23 -60.06%
P/EPS 8.53 14.23 32.18 6.37 11.02 11.20 32.37 -58.86%
EY 11.73 7.03 3.11 15.69 9.08 8.93 3.09 143.14%
DY 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.45 0.43 0.52 0.46 0.52 -10.53%

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