[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 32.01%
YoY- 169.93%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 747,680 501,081 249,168 1,044,864 755,228 507,525 263,705 100.19%
PBT 24,608 19,788 9,621 51,948 37,165 28,849 6,295 147.94%
Tax -6,228 -4,365 -2,754 -5,283 -5,341 -2,983 -1,687 138.67%
NP 18,380 15,423 6,867 46,665 31,824 25,866 4,608 151.29%
-
NP to SH 17,632 14,727 6,197 43,226 32,744 26,751 3,850 175.52%
-
Tax Rate 25.31% 22.06% 28.62% 10.17% 14.37% 10.34% 26.80% -
Total Cost 729,300 485,658 242,301 998,199 723,404 481,659 259,097 99.23%
-
Net Worth 808,385 814,486 805,334 799,233 786,861 625,354 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 91 - - - -
Div Payout % - - - 0.21% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 808,385 814,486 805,334 799,233 786,861 625,354 0 -
NOSH 305,051 305,051 305,051 305,051 304,985 305,051 305,051 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.46% 3.08% 2.76% 4.47% 4.21% 5.10% 1.75% -
ROE 2.18% 1.81% 0.77% 5.41% 4.16% 4.28% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 245.10 164.26 81.68 342.52 247.63 166.37 86.45 100.19%
EPS 5.78 4.83 2.03 14.20 10.76 8.80 1.27 174.37%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 2.65 2.67 2.64 2.62 2.58 2.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 305,051
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 245.11 164.27 81.68 342.53 247.58 166.38 86.45 100.19%
EPS 5.78 4.83 2.03 14.17 10.73 8.77 1.26 175.82%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 2.6501 2.6701 2.6401 2.6201 2.5795 2.0501 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.21 2.03 1.70 0.915 0.82 0.775 0.71 -
P/RPS 0.90 1.24 2.08 0.27 0.33 0.47 0.82 6.39%
P/EPS 38.24 42.05 83.68 6.46 7.64 8.84 56.26 -22.67%
EY 2.62 2.38 1.19 15.49 13.09 11.32 1.78 29.36%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 0.64 0.35 0.32 0.38 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 28/05/14 26/02/14 25/11/13 21/08/13 - -
Price 1.56 2.23 1.90 1.50 0.93 0.78 0.00 -
P/RPS 0.64 1.36 2.33 0.44 0.38 0.47 0.00 -
P/EPS 26.99 46.19 93.53 10.59 8.66 8.89 0.00 -
EY 3.71 2.16 1.07 9.45 11.54 11.24 0.00 -
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.59 0.84 0.72 0.57 0.36 0.38 0.00 -

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