[MUDA] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 102.4%
YoY- -74.34%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 243,280 263,705 263,705 310,116 245,108 262,475 270,671 -8.18%
PBT 22,554 6,295 6,295 12,589 5,011 9,345 3,129 385.99%
Tax -1,296 -1,687 -1,687 -3,182 -1,672 -3,100 -947 28.54%
NP 21,258 4,608 4,608 9,407 3,339 6,245 2,182 518.53%
-
NP to SH 22,901 3,850 3,850 5,989 2,959 6,314 753 1438.50%
-
Tax Rate 5.75% 26.80% 26.80% 25.28% 33.37% 33.17% 30.27% -
Total Cost 222,022 259,097 259,097 300,709 241,769 256,230 268,489 -14.11%
-
Net Worth 625,354 0 583,967 586,023 585,727 591,920 586,656 5.24%
Dividend
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 625,354 0 583,967 586,023 585,727 591,920 586,656 5.24%
NOSH 305,051 305,051 303,748 303,639 303,486 302,454 302,400 0.70%
Ratio Analysis
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.74% 1.75% 1.75% 3.03% 1.36% 2.38% 0.81% -
ROE 3.66% 0.00% 0.66% 1.02% 0.51% 1.07% 0.13% -
Per Share
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 79.75 86.45 86.70 102.13 80.76 86.47 89.51 -8.82%
EPS 7.53 1.27 1.27 1.97 0.98 2.09 0.25 1426.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 0.00 1.92 1.93 1.93 1.95 1.94 4.51%
Adjusted Per Share Value based on latest NOSH - 303,639
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 79.75 86.45 86.45 101.66 80.35 86.05 88.73 -8.18%
EPS 7.51 1.26 1.26 1.96 0.97 2.07 0.25 1423.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0501 0.00 1.9144 1.9211 1.9201 1.9404 1.9232 5.24%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.775 0.71 0.71 0.74 0.79 0.84 0.94 -
P/RPS 0.97 0.82 0.82 0.72 0.98 0.97 1.05 -6.14%
P/EPS 10.32 56.26 56.09 37.52 81.03 40.38 377.50 -94.39%
EY 9.69 1.78 1.78 2.67 1.23 2.48 0.26 1710.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.37 0.38 0.41 0.43 0.48 -17.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/08/13 - 21/05/13 27/02/13 20/11/12 30/08/12 31/05/12 -
Price 0.78 0.00 0.805 0.73 0.76 0.83 0.86 -
P/RPS 0.98 0.00 0.93 0.71 0.94 0.96 0.96 1.66%
P/EPS 10.39 0.00 63.60 37.01 77.95 39.90 345.37 -93.94%
EY 9.62 0.00 1.57 2.70 1.28 2.51 0.29 1549.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.42 0.38 0.39 0.43 0.44 -11.07%

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