[MUDA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 137.99%
YoY- -3.58%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 241,720 216,131 206,134 192,211 162,930 141,645 163,443 29.89%
PBT 18,539 12,233 10,830 15,516 3,798 -3,737 11,025 41.54%
Tax -2,335 -1,776 16,235 -2,449 1,446 -985 -9,936 -62.01%
NP 16,204 10,457 27,065 13,067 5,244 -4,722 1,089 507.96%
-
NP to SH 13,191 8,232 25,404 12,102 5,085 -4,747 -1,672 -
-
Tax Rate 12.60% 14.52% -149.91% 15.78% -38.07% - 90.12% -
Total Cost 225,516 205,674 179,069 179,144 157,686 146,367 162,354 24.56%
-
Net Worth 527,044 515,240 295,534 459,345 455,592 448,327 443,944 12.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 7,388 - - - 7,206 -
Div Payout % - - 29.08% - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 527,044 515,240 295,534 459,345 455,592 448,327 443,944 12.15%
NOSH 297,765 296,115 295,534 294,452 293,930 293,024 288,275 2.18%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.70% 4.84% 13.13% 6.80% 3.22% -3.33% 0.67% -
ROE 2.50% 1.60% 8.60% 2.63% 1.12% -1.06% -0.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.18 72.99 69.75 65.28 55.43 48.34 56.70 27.11%
EPS 4.43 2.78 8.59 4.11 1.73 -1.62 -0.58 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.77 1.74 1.00 1.56 1.55 1.53 1.54 9.75%
Adjusted Per Share Value based on latest NOSH - 294,452
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 79.24 70.85 67.58 63.01 53.41 46.43 53.58 29.89%
EPS 4.32 2.70 8.33 3.97 1.67 -1.56 -0.55 -
DPS 0.00 0.00 2.42 0.00 0.00 0.00 2.36 -
NAPS 1.7278 1.6891 0.9688 1.5058 1.4935 1.4697 1.4553 12.15%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.85 0.95 0.80 0.73 0.58 0.60 0.62 -
P/RPS 1.05 1.30 1.15 1.12 1.05 1.24 1.09 -2.46%
P/EPS 19.19 34.17 9.31 17.76 33.53 -37.04 -106.90 -
EY 5.21 2.93 10.74 5.63 2.98 -2.70 -0.94 -
DY 0.00 0.00 3.13 0.00 0.00 0.00 4.03 -
P/NAPS 0.48 0.55 0.80 0.47 0.37 0.39 0.40 12.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/05/10 25/02/10 25/11/09 25/08/09 27/05/09 26/02/09 -
Price 0.81 0.90 0.83 0.81 0.79 0.61 0.59 -
P/RPS 1.00 1.23 1.19 1.24 1.43 1.26 1.04 -2.58%
P/EPS 18.28 32.37 9.66 19.71 45.66 -37.65 -101.72 -
EY 5.47 3.09 10.36 5.07 2.19 -2.66 -0.98 -
DY 0.00 0.00 3.01 0.00 0.00 0.00 4.24 -
P/NAPS 0.46 0.52 0.83 0.52 0.51 0.40 0.38 13.62%

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