[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -85.66%
YoY- 60.96%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,051,572 747,680 501,081 249,168 1,044,864 755,228 507,525 62.30%
PBT 34,699 24,608 19,788 9,621 51,948 37,165 28,849 13.06%
Tax -10,145 -6,228 -4,365 -2,754 -5,283 -5,341 -2,983 125.64%
NP 24,554 18,380 15,423 6,867 46,665 31,824 25,866 -3.40%
-
NP to SH 21,759 17,632 14,727 6,197 43,226 32,744 26,751 -12.83%
-
Tax Rate 29.24% 25.31% 22.06% 28.62% 10.17% 14.37% 10.34% -
Total Cost 1,027,018 729,300 485,658 242,301 998,199 723,404 481,659 65.43%
-
Net Worth 814,486 808,385 814,486 805,334 799,233 786,861 625,354 19.20%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 91 - - - 91 - - -
Div Payout % 0.42% - - - 0.21% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 814,486 808,385 814,486 805,334 799,233 786,861 625,354 19.20%
NOSH 305,051 305,051 305,051 305,051 305,051 304,985 305,051 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.33% 2.46% 3.08% 2.76% 4.47% 4.21% 5.10% -
ROE 2.67% 2.18% 1.81% 0.77% 5.41% 4.16% 4.28% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 344.72 245.10 164.26 81.68 342.52 247.63 166.37 62.31%
EPS 7.13 5.78 4.83 2.03 14.20 10.76 8.80 -13.05%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 2.67 2.65 2.67 2.64 2.62 2.58 2.05 19.20%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 344.73 245.11 164.27 81.68 342.53 247.58 166.38 62.30%
EPS 7.13 5.78 4.83 2.03 14.17 10.73 8.77 -12.85%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 2.6701 2.6501 2.6701 2.6401 2.6201 2.5795 2.0501 19.20%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.30 2.21 2.03 1.70 0.915 0.82 0.775 -
P/RPS 0.38 0.90 1.24 2.08 0.27 0.33 0.47 -13.17%
P/EPS 18.23 38.24 42.05 83.68 6.46 7.64 8.84 61.80%
EY 5.49 2.62 2.38 1.19 15.49 13.09 11.32 -38.19%
DY 0.02 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.49 0.83 0.76 0.64 0.35 0.32 0.38 18.41%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 28/08/14 28/05/14 26/02/14 25/11/13 21/08/13 -
Price 1.60 1.56 2.23 1.90 1.50 0.93 0.78 -
P/RPS 0.46 0.64 1.36 2.33 0.44 0.38 0.47 -1.41%
P/EPS 22.43 26.99 46.19 93.53 10.59 8.66 8.89 85.02%
EY 4.46 3.71 2.16 1.07 9.45 11.54 11.24 -45.91%
DY 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.60 0.59 0.84 0.72 0.57 0.36 0.38 35.48%

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