[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -98.54%
YoY- -90.02%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,088,370 778,254 533,146 270,671 1,103,800 789,450 518,998 63.46%
PBT 30,074 17,485 12,474 3,129 38,924 32,391 26,610 8.46%
Tax -8,901 -5,719 -4,047 -947 21,536 3,795 -2,612 125.61%
NP 21,173 11,766 8,427 2,182 60,460 36,186 23,998 -7.97%
-
NP to SH 16,014 10,026 7,067 753 51,662 28,477 18,534 -9.24%
-
Tax Rate 29.60% 32.71% 32.44% 30.27% -55.33% -11.72% 9.82% -
Total Cost 1,067,197 766,488 524,719 268,489 1,043,340 753,264 495,000 66.50%
-
Net Worth 587,280 585,727 591,920 586,656 579,851 557,470 557,457 3.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 15,953 - - - 51,315 - - -
Div Payout % 99.62% - - - 99.33% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 587,280 585,727 591,920 586,656 579,851 557,470 557,457 3.51%
NOSH 303,639 303,486 302,454 302,400 300,441 299,715 299,708 0.86%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.95% 1.51% 1.58% 0.81% 5.48% 4.58% 4.62% -
ROE 2.73% 1.71% 1.19% 0.13% 8.91% 5.11% 3.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 359.53 256.44 175.64 89.51 367.39 263.40 173.17 62.38%
EPS 5.29 3.31 2.34 0.25 17.19 9.50 6.19 -9.90%
DPS 5.27 0.00 0.00 0.00 17.08 0.00 0.00 -
NAPS 1.94 1.93 1.95 1.94 1.93 1.86 1.86 2.83%
Adjusted Per Share Value based on latest NOSH - 302,400
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 356.79 255.13 174.78 88.73 361.85 258.80 170.14 63.46%
EPS 5.25 3.29 2.32 0.25 16.94 9.34 6.08 -9.28%
DPS 5.23 0.00 0.00 0.00 16.82 0.00 0.00 -
NAPS 1.9252 1.9201 1.9404 1.9232 1.9009 1.8275 1.8275 3.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.74 0.79 0.84 0.94 0.88 0.83 0.83 -
P/RPS 0.21 0.31 0.48 1.05 0.24 0.32 0.48 -42.22%
P/EPS 13.99 23.91 36.08 377.50 5.12 8.74 13.42 2.79%
EY 7.15 4.18 2.77 0.26 19.54 11.45 7.45 -2.69%
DY 7.12 0.00 0.00 0.00 19.41 0.00 0.00 -
P/NAPS 0.38 0.41 0.43 0.48 0.46 0.45 0.45 -10.61%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 20/11/12 30/08/12 31/05/12 29/02/12 21/11/11 23/08/11 -
Price 0.73 0.76 0.83 0.86 0.97 0.81 0.88 -
P/RPS 0.20 0.30 0.47 0.96 0.26 0.31 0.51 -46.27%
P/EPS 13.80 23.01 35.65 345.37 5.64 8.53 14.23 -2.01%
EY 7.25 4.35 2.80 0.29 17.73 11.73 7.03 2.06%
DY 7.22 0.00 0.00 0.00 17.61 0.00 0.00 -
P/NAPS 0.38 0.39 0.43 0.44 0.50 0.44 0.47 -13.15%

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