[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- 411.29%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 1,044,864 755,228 507,525 263,705 263,705 1,088,370 778,254 26.52%
PBT 51,948 37,165 28,849 6,295 6,295 30,074 17,485 138.61%
Tax -5,283 -5,341 -2,983 -1,687 -1,687 -8,901 -5,719 -6.13%
NP 46,665 31,824 25,866 4,608 4,608 21,173 11,766 200.54%
-
NP to SH 43,226 32,744 26,751 3,850 3,850 16,014 10,026 221.26%
-
Tax Rate 10.17% 14.37% 10.34% 26.80% 26.80% 29.60% 32.71% -
Total Cost 998,199 723,404 481,659 259,097 259,097 1,067,197 766,488 23.48%
-
Net Worth 799,233 786,861 625,354 0 583,967 587,280 585,727 28.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Div 91 - - - - 15,953 - -
Div Payout % 0.21% - - - - 99.62% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Net Worth 799,233 786,861 625,354 0 583,967 587,280 585,727 28.17%
NOSH 305,051 304,985 305,051 305,051 303,748 303,639 303,486 0.41%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.47% 4.21% 5.10% 1.75% 1.75% 1.95% 1.51% -
ROE 5.41% 4.16% 4.28% 0.00% 0.66% 2.73% 1.71% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 342.52 247.63 166.37 86.45 86.70 359.53 256.44 26.00%
EPS 14.20 10.76 8.80 1.27 1.27 5.29 3.31 219.99%
DPS 0.03 0.00 0.00 0.00 0.00 5.27 0.00 -
NAPS 2.62 2.58 2.05 0.00 1.92 1.94 1.93 27.65%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 342.53 247.58 166.38 86.45 86.45 356.79 255.13 26.52%
EPS 14.17 10.73 8.77 1.26 1.26 5.25 3.29 221.00%
DPS 0.03 0.00 0.00 0.00 0.00 5.23 0.00 -
NAPS 2.6201 2.5795 2.0501 0.00 1.9144 1.9252 1.9201 28.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 -
Price 0.915 0.82 0.775 0.71 0.71 0.74 0.79 -
P/RPS 0.27 0.33 0.47 0.82 0.82 0.21 0.31 -10.44%
P/EPS 6.46 7.64 8.84 56.26 56.09 13.99 23.91 -64.83%
EY 15.49 13.09 11.32 1.78 1.78 7.15 4.18 184.67%
DY 0.03 0.00 0.00 0.00 0.00 7.12 0.00 -
P/NAPS 0.35 0.32 0.38 0.00 0.37 0.38 0.41 -11.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 26/02/14 25/11/13 21/08/13 - 21/05/13 27/02/13 20/11/12 -
Price 1.50 0.93 0.78 0.00 0.805 0.73 0.76 -
P/RPS 0.44 0.38 0.47 0.00 0.93 0.20 0.30 35.78%
P/EPS 10.59 8.66 8.89 0.00 63.60 13.80 23.01 -46.19%
EY 9.45 11.54 11.24 0.00 1.57 7.25 4.35 85.82%
DY 0.02 0.00 0.00 0.00 0.00 7.22 0.00 -
P/NAPS 0.57 0.36 0.38 0.00 0.42 0.38 0.39 35.40%

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