[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 30.14%
YoY- 541.55%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 782,315 618,872 403,490 188,078 696,021 493,973 311,901 84.09%
PBT 61,298 50,274 35,619 18,102 22,898 12,504 8,338 275.80%
Tax -10,054 -118 735 2,017 -5,897 -3,066 -2,419 157.39%
NP 51,244 50,156 36,354 20,119 17,001 9,438 5,919 318.87%
-
NP to SH 45,545 47,218 34,667 18,759 14,415 7,680 4,739 348.94%
-
Tax Rate 16.40% 0.23% -2.06% -11.14% 25.75% 24.52% 29.01% -
Total Cost 731,071 568,716 367,136 167,959 679,020 484,535 305,982 78.24%
-
Net Worth 443,919 413,588 410,868 396,276 410,069 366,933 371,126 12.62%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,206 - - - 7,119 - - -
Div Payout % 15.82% - - - 49.39% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 443,919 413,588 410,868 396,276 410,069 366,933 371,126 12.62%
NOSH 288,259 287,214 285,325 285,091 284,770 284,444 285,481 0.64%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.55% 8.10% 9.01% 10.70% 2.44% 1.91% 1.90% -
ROE 10.26% 11.42% 8.44% 4.73% 3.52% 2.09% 1.28% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 271.39 215.47 141.41 65.97 244.41 173.66 109.25 82.91%
EPS 15.80 16.44 12.15 6.58 5.06 2.70 1.66 346.06%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.54 1.44 1.44 1.39 1.44 1.29 1.30 11.89%
Adjusted Per Share Value based on latest NOSH - 285,091
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 256.46 202.88 132.27 61.66 228.17 161.94 102.25 84.08%
EPS 14.93 15.48 11.36 6.15 4.73 2.52 1.55 349.61%
DPS 2.36 0.00 0.00 0.00 2.33 0.00 0.00 -
NAPS 1.4553 1.3558 1.3469 1.2991 1.3443 1.2029 1.2166 12.62%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 0.70 0.81 0.41 0.38 0.35 0.42 -
P/RPS 0.23 0.32 0.57 0.62 0.16 0.20 0.38 -28.33%
P/EPS 3.92 4.26 6.67 6.23 7.51 12.96 25.30 -70.98%
EY 25.48 23.49 15.00 16.05 13.32 7.71 3.95 244.57%
DY 4.03 0.00 0.00 0.00 6.58 0.00 0.00 -
P/NAPS 0.40 0.49 0.56 0.29 0.26 0.27 0.32 15.96%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 29/08/08 28/05/08 29/02/08 29/11/07 28/08/07 -
Price 0.59 0.63 0.80 0.73 0.34 0.35 0.35 -
P/RPS 0.22 0.29 0.57 1.11 0.14 0.20 0.32 -22.01%
P/EPS 3.73 3.83 6.58 11.09 6.72 12.96 21.08 -68.31%
EY 26.78 26.10 15.19 9.01 14.89 7.71 4.74 215.55%
DY 4.24 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.38 0.44 0.56 0.53 0.24 0.27 0.27 25.45%

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