[MUDA] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 129.0%
YoY- 132.2%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 215,382 215,412 188,078 202,048 182,072 157,456 154,445 24.74%
PBT 14,655 17,517 18,102 10,394 4,166 3,236 5,102 101.67%
Tax -853 -1,282 2,017 -2,831 -647 -849 -1,570 -33.34%
NP 13,802 16,235 20,119 7,563 3,519 2,387 3,532 147.47%
-
NP to SH 12,551 15,908 18,759 6,735 2,941 1,815 2,924 163.41%
-
Tax Rate 5.82% 7.32% -11.14% 27.24% 15.53% 26.24% 30.77% -
Total Cost 201,580 199,177 167,959 194,485 178,553 155,069 150,913 21.22%
-
Net Worth 419,337 411,266 396,276 285,047 368,338 368,671 366,209 9.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 7,126 - - - -
Div Payout % - - - 105.81% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 419,337 411,266 396,276 285,047 368,338 368,671 366,209 9.42%
NOSH 291,206 285,601 285,091 285,047 285,533 283,593 283,883 1.70%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.41% 7.54% 10.70% 3.74% 1.93% 1.52% 2.29% -
ROE 2.99% 3.87% 4.73% 2.36% 0.80% 0.49% 0.80% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 73.96 75.42 65.97 70.88 63.77 55.52 54.40 22.65%
EPS 4.31 5.57 6.58 2.36 1.03 0.64 1.03 158.99%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.44 1.44 1.39 1.00 1.29 1.30 1.29 7.58%
Adjusted Per Share Value based on latest NOSH - 285,047
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 70.61 70.62 61.66 66.24 59.69 51.62 50.63 24.75%
EPS 4.11 5.21 6.15 2.21 0.96 0.59 0.96 162.96%
DPS 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
NAPS 1.3747 1.3482 1.2991 0.9344 1.2075 1.2086 1.2005 9.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.70 0.81 0.41 0.38 0.35 0.42 0.34 -
P/RPS 0.95 1.07 0.62 0.54 0.55 0.76 0.62 32.80%
P/EPS 16.24 14.54 6.23 16.08 33.98 65.63 33.01 -37.59%
EY 6.16 6.88 16.05 6.22 2.94 1.52 3.03 60.27%
DY 0.00 0.00 0.00 6.58 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.29 0.38 0.27 0.32 0.26 52.39%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 28/05/08 29/02/08 29/11/07 28/08/07 29/05/07 -
Price 0.63 0.80 0.73 0.34 0.35 0.35 0.32 -
P/RPS 0.85 1.06 1.11 0.48 0.55 0.63 0.59 27.47%
P/EPS 14.62 14.36 11.09 14.39 33.98 54.69 31.07 -39.41%
EY 6.84 6.96 9.01 6.95 2.94 1.83 3.22 65.02%
DY 0.00 0.00 0.00 7.35 0.00 0.00 0.00 -
P/NAPS 0.44 0.56 0.53 0.34 0.27 0.27 0.25 45.62%

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