[MUDA] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 207.12%
YoY- -68.03%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 216,131 206,134 192,211 162,930 141,645 163,443 215,382 0.23%
PBT 12,233 10,830 15,516 3,798 -3,737 11,025 14,655 -11.35%
Tax -1,776 16,235 -2,449 1,446 -985 -9,936 -853 63.12%
NP 10,457 27,065 13,067 5,244 -4,722 1,089 13,802 -16.90%
-
NP to SH 8,232 25,404 12,102 5,085 -4,747 -1,672 12,551 -24.53%
-
Tax Rate 14.52% -149.91% 15.78% -38.07% - 90.12% 5.82% -
Total Cost 205,674 179,069 179,144 157,686 146,367 162,354 201,580 1.35%
-
Net Worth 515,240 295,534 459,345 455,592 448,327 443,944 419,337 14.73%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 7,388 - - - 7,206 - -
Div Payout % - 29.08% - - - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 515,240 295,534 459,345 455,592 448,327 443,944 419,337 14.73%
NOSH 296,115 295,534 294,452 293,930 293,024 288,275 291,206 1.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.84% 13.13% 6.80% 3.22% -3.33% 0.67% 6.41% -
ROE 1.60% 8.60% 2.63% 1.12% -1.06% -0.38% 2.99% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 72.99 69.75 65.28 55.43 48.34 56.70 73.96 -0.87%
EPS 2.78 8.59 4.11 1.73 -1.62 -0.58 4.31 -25.36%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.74 1.00 1.56 1.55 1.53 1.54 1.44 13.45%
Adjusted Per Share Value based on latest NOSH - 293,930
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 70.85 67.57 63.01 53.41 46.43 53.58 70.61 0.22%
EPS 2.70 8.33 3.97 1.67 -1.56 -0.55 4.11 -24.44%
DPS 0.00 2.42 0.00 0.00 0.00 2.36 0.00 -
NAPS 1.689 0.9688 1.5058 1.4935 1.4697 1.4553 1.3746 14.73%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.95 0.80 0.73 0.58 0.60 0.62 0.70 -
P/RPS 1.30 1.15 1.12 1.05 1.24 1.09 0.95 23.28%
P/EPS 34.17 9.31 17.76 33.53 -37.04 -106.90 16.24 64.27%
EY 2.93 10.74 5.63 2.98 -2.70 -0.94 6.16 -39.09%
DY 0.00 3.13 0.00 0.00 0.00 4.03 0.00 -
P/NAPS 0.55 0.80 0.47 0.37 0.39 0.40 0.49 8.01%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 25/02/10 25/11/09 25/08/09 27/05/09 26/02/09 25/11/08 -
Price 0.90 0.83 0.81 0.79 0.61 0.59 0.63 -
P/RPS 1.23 1.19 1.24 1.43 1.26 1.04 0.85 27.96%
P/EPS 32.37 9.66 19.71 45.66 -37.65 -101.72 14.62 69.95%
EY 3.09 10.36 5.07 2.19 -2.66 -0.98 6.84 -41.15%
DY 0.00 3.01 0.00 0.00 0.00 4.24 0.00 -
P/NAPS 0.52 0.83 0.52 0.51 0.40 0.38 0.44 11.79%

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