[MUDA] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 60.24%
YoY- 159.41%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 262,151 245,792 230,237 241,720 216,131 206,134 192,211 23.00%
PBT 13,879 12,423 11,092 18,539 12,233 10,830 15,516 -7.16%
Tax -3,164 39 -6,141 -2,335 -1,776 16,235 -2,449 18.64%
NP 10,715 12,462 4,951 16,204 10,457 27,065 13,067 -12.40%
-
NP to SH 7,545 11,130 3,457 13,191 8,232 25,404 12,102 -27.04%
-
Tax Rate 22.80% -0.31% 55.36% 12.60% 14.52% -149.91% 15.78% -
Total Cost 251,436 233,330 225,286 225,516 205,674 179,069 179,144 25.38%
-
Net Worth 545,564 538,548 524,510 527,044 515,240 295,534 459,345 12.16%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 7,479 - - - 7,388 - -
Div Payout % - 67.20% - - - 29.08% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 545,564 538,548 524,510 527,044 515,240 295,534 459,345 12.16%
NOSH 299,760 299,193 298,017 297,765 296,115 295,534 294,452 1.19%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.09% 5.07% 2.15% 6.70% 4.84% 13.13% 6.80% -
ROE 1.38% 2.07% 0.66% 2.50% 1.60% 8.60% 2.63% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 87.45 82.15 77.26 81.18 72.99 69.75 65.28 21.54%
EPS 2.52 3.72 1.16 4.43 2.78 8.59 4.11 -27.84%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.82 1.80 1.76 1.77 1.74 1.00 1.56 10.83%
Adjusted Per Share Value based on latest NOSH - 297,765
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 85.94 80.57 75.47 79.24 70.85 67.57 63.01 23.00%
EPS 2.47 3.65 1.13 4.32 2.70 8.33 3.97 -27.14%
DPS 0.00 2.45 0.00 0.00 0.00 2.42 0.00 -
NAPS 1.7884 1.7654 1.7194 1.7277 1.689 0.9688 1.5058 12.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.85 0.82 0.85 0.95 0.80 0.73 -
P/RPS 0.93 1.03 1.06 1.05 1.30 1.15 1.12 -11.66%
P/EPS 32.18 22.85 70.69 19.19 34.17 9.31 17.76 48.68%
EY 3.11 4.38 1.41 5.21 2.93 10.74 5.63 -32.70%
DY 0.00 2.94 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.45 0.47 0.47 0.48 0.55 0.80 0.47 -2.85%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 25/11/10 26/08/10 19/05/10 25/02/10 25/11/09 -
Price 0.81 0.77 0.92 0.81 0.90 0.83 0.81 -
P/RPS 0.93 0.94 1.19 1.00 1.23 1.19 1.24 -17.46%
P/EPS 32.18 20.70 79.31 18.28 32.37 9.66 19.71 38.69%
EY 3.11 4.83 1.26 5.47 3.09 10.36 5.07 -27.82%
DY 0.00 3.25 0.00 0.00 0.00 3.01 0.00 -
P/NAPS 0.45 0.43 0.52 0.46 0.52 0.83 0.52 -9.19%

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