[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -110.42%
YoY- -125.31%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 702,920 496,786 304,575 141,645 782,315 618,872 403,490 44.63%
PBT 26,407 15,577 61 -3,737 61,298 50,274 35,619 -18.04%
Tax 14,247 -1,988 461 -985 -10,054 -118 735 617.70%
NP 40,654 13,589 522 -4,722 51,244 50,156 36,354 7.71%
-
NP to SH 37,844 12,440 338 -4,747 45,545 47,218 34,667 6.00%
-
Tax Rate -53.95% 12.76% -755.74% - 16.40% 0.23% -2.06% -
Total Cost 662,266 483,197 304,053 146,367 731,071 568,716 367,136 48.02%
-
Net Worth 502,929 457,698 436,583 448,327 443,919 413,588 410,868 14.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,352 - - - 7,206 - - -
Div Payout % 19.43% - - - 15.82% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 502,929 457,698 436,583 448,327 443,919 413,588 410,868 14.38%
NOSH 294,111 293,396 281,666 293,024 288,259 287,214 285,325 2.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.78% 2.74% 0.17% -3.33% 6.55% 8.10% 9.01% -
ROE 7.52% 2.72% 0.08% -1.06% 10.26% 11.42% 8.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 239.00 169.32 108.13 48.34 271.39 215.47 141.41 41.75%
EPS 12.87 4.24 0.12 -1.62 15.80 16.44 12.15 3.90%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.71 1.56 1.55 1.53 1.54 1.44 1.44 12.10%
Adjusted Per Share Value based on latest NOSH - 293,024
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 230.43 162.86 99.85 46.43 256.46 202.88 132.27 44.63%
EPS 12.41 4.08 0.11 -1.56 14.93 15.48 11.36 6.05%
DPS 2.41 0.00 0.00 0.00 2.36 0.00 0.00 -
NAPS 1.6487 1.5004 1.4312 1.4697 1.4553 1.3558 1.3469 14.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.73 0.58 0.60 0.62 0.70 0.81 -
P/RPS 0.33 0.43 0.54 1.24 0.23 0.32 0.57 -30.46%
P/EPS 6.22 17.22 483.33 -37.04 3.92 4.26 6.67 -4.53%
EY 16.08 5.81 0.21 -2.70 25.48 23.49 15.00 4.73%
DY 3.13 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 0.47 0.47 0.37 0.39 0.40 0.49 0.56 -10.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 25/08/09 27/05/09 26/02/09 25/11/08 29/08/08 -
Price 0.83 0.81 0.79 0.61 0.59 0.63 0.80 -
P/RPS 0.35 0.48 0.73 1.26 0.22 0.29 0.57 -27.69%
P/EPS 6.45 19.10 658.33 -37.65 3.73 3.83 6.58 -1.31%
EY 15.50 5.23 0.15 -2.66 26.78 26.10 15.19 1.35%
DY 3.01 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 0.49 0.52 0.51 0.40 0.38 0.44 0.56 -8.49%

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