[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -79.05%
YoY- -8.35%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,103,800 789,450 518,998 262,151 933,880 688,088 457,851 79.50%
PBT 38,924 32,391 26,610 13,879 54,287 41,864 30,772 16.91%
Tax 21,536 3,795 -2,612 -3,164 -10,213 -10,252 -4,111 -
NP 60,460 36,186 23,998 10,715 44,074 31,612 26,661 72.35%
-
NP to SH 51,662 28,477 18,534 7,545 36,010 24,880 21,423 79.54%
-
Tax Rate -55.33% -11.72% 9.82% 22.80% 18.81% 24.49% 13.36% -
Total Cost 1,043,340 753,264 495,000 251,436 889,806 656,476 431,190 79.94%
-
Net Worth 579,851 557,470 557,457 545,564 536,572 524,416 524,463 6.90%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 51,315 - - - 7,452 - - -
Div Payout % 99.33% - - - 20.70% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 579,851 557,470 557,457 545,564 536,572 524,416 524,463 6.90%
NOSH 300,441 299,715 299,708 299,760 298,096 297,964 296,307 0.92%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.48% 4.58% 4.62% 4.09% 4.72% 4.59% 5.82% -
ROE 8.91% 5.11% 3.32% 1.38% 6.71% 4.74% 4.08% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 367.39 263.40 173.17 87.45 313.28 230.93 154.52 77.85%
EPS 17.19 9.50 6.19 2.52 12.08 8.35 7.23 77.85%
DPS 17.08 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.93 1.86 1.86 1.82 1.80 1.76 1.77 5.92%
Adjusted Per Share Value based on latest NOSH - 299,760
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 361.85 258.80 170.14 85.94 306.15 225.57 150.09 79.50%
EPS 16.94 9.34 6.08 2.47 11.80 8.16 7.02 79.61%
DPS 16.82 0.00 0.00 0.00 2.44 0.00 0.00 -
NAPS 1.9009 1.8275 1.8275 1.7885 1.759 1.7192 1.7193 6.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.88 0.83 0.83 0.81 0.85 0.82 0.85 -
P/RPS 0.24 0.32 0.48 0.93 0.27 0.36 0.55 -42.38%
P/EPS 5.12 8.74 13.42 32.18 7.04 9.82 11.76 -42.46%
EY 19.54 11.45 7.45 3.11 14.21 10.18 8.51 73.78%
DY 19.41 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.46 0.45 0.45 0.45 0.47 0.47 0.48 -2.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 21/11/11 23/08/11 26/05/11 23/02/11 25/11/10 26/08/10 -
Price 0.97 0.81 0.88 0.81 0.77 0.92 0.81 -
P/RPS 0.26 0.31 0.51 0.93 0.25 0.40 0.52 -36.92%
P/EPS 5.64 8.53 14.23 32.18 6.37 11.02 11.20 -36.62%
EY 17.73 11.73 7.03 3.11 15.69 9.08 8.93 57.77%
DY 17.61 0.00 0.00 0.00 3.25 0.00 0.00 -
P/NAPS 0.50 0.44 0.47 0.45 0.43 0.52 0.46 5.70%

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