[MUDA] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 109.92%
YoY- 1619.38%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 230,237 241,720 216,131 206,134 192,211 162,930 141,645 38.20%
PBT 11,092 18,539 12,233 10,830 15,516 3,798 -3,737 -
Tax -6,141 -2,335 -1,776 16,235 -2,449 1,446 -985 238.36%
NP 4,951 16,204 10,457 27,065 13,067 5,244 -4,722 -
-
NP to SH 3,457 13,191 8,232 25,404 12,102 5,085 -4,747 -
-
Tax Rate 55.36% 12.60% 14.52% -149.91% 15.78% -38.07% - -
Total Cost 225,286 225,516 205,674 179,069 179,144 157,686 146,367 33.27%
-
Net Worth 524,510 527,044 515,240 295,534 459,345 455,592 448,327 11.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 7,388 - - - -
Div Payout % - - - 29.08% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 524,510 527,044 515,240 295,534 459,345 455,592 448,327 11.01%
NOSH 298,017 297,765 296,115 295,534 294,452 293,930 293,024 1.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.15% 6.70% 4.84% 13.13% 6.80% 3.22% -3.33% -
ROE 0.66% 2.50% 1.60% 8.60% 2.63% 1.12% -1.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.26 81.18 72.99 69.75 65.28 55.43 48.34 36.66%
EPS 1.16 4.43 2.78 8.59 4.11 1.73 -1.62 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.76 1.77 1.74 1.00 1.56 1.55 1.53 9.77%
Adjusted Per Share Value based on latest NOSH - 295,534
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 75.47 79.24 70.85 67.57 63.01 53.41 46.43 38.20%
EPS 1.13 4.32 2.70 8.33 3.97 1.67 -1.56 -
DPS 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
NAPS 1.7194 1.7277 1.689 0.9688 1.5058 1.4935 1.4697 11.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.85 0.95 0.80 0.73 0.58 0.60 -
P/RPS 1.06 1.05 1.30 1.15 1.12 1.05 1.24 -9.91%
P/EPS 70.69 19.19 34.17 9.31 17.76 33.53 -37.04 -
EY 1.41 5.21 2.93 10.74 5.63 2.98 -2.70 -
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.55 0.80 0.47 0.37 0.39 13.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 19/05/10 25/02/10 25/11/09 25/08/09 27/05/09 -
Price 0.92 0.81 0.90 0.83 0.81 0.79 0.61 -
P/RPS 1.19 1.00 1.23 1.19 1.24 1.43 1.26 -3.73%
P/EPS 79.31 18.28 32.37 9.66 19.71 45.66 -37.65 -
EY 1.26 5.47 3.09 10.36 5.07 2.19 -2.66 -
DY 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.52 0.83 0.52 0.51 0.40 19.09%

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