[MUDA] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 178.53%
YoY- 541.55%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 163,443 215,382 215,412 188,078 202,048 182,072 157,456 2.50%
PBT 11,025 14,655 17,517 18,102 10,394 4,166 3,236 125.57%
Tax -9,936 -853 -1,282 2,017 -2,831 -647 -849 411.64%
NP 1,089 13,802 16,235 20,119 7,563 3,519 2,387 -40.59%
-
NP to SH -1,672 12,551 15,908 18,759 6,735 2,941 1,815 -
-
Tax Rate 90.12% 5.82% 7.32% -11.14% 27.24% 15.53% 26.24% -
Total Cost 162,354 201,580 199,177 167,959 194,485 178,553 155,069 3.09%
-
Net Worth 443,944 419,337 411,266 396,276 285,047 368,338 368,671 13.12%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,206 - - - 7,126 - - -
Div Payout % 0.00% - - - 105.81% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 443,944 419,337 411,266 396,276 285,047 368,338 368,671 13.12%
NOSH 288,275 291,206 285,601 285,091 285,047 285,533 283,593 1.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.67% 6.41% 7.54% 10.70% 3.74% 1.93% 1.52% -
ROE -0.38% 2.99% 3.87% 4.73% 2.36% 0.80% 0.49% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 56.70 73.96 75.42 65.97 70.88 63.77 55.52 1.40%
EPS -0.58 4.31 5.57 6.58 2.36 1.03 0.64 -
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.54 1.44 1.44 1.39 1.00 1.29 1.30 11.89%
Adjusted Per Share Value based on latest NOSH - 285,091
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 53.58 70.61 70.62 61.65 66.23 59.69 51.62 2.50%
EPS -0.55 4.11 5.21 6.15 2.21 0.96 0.59 -
DPS 2.36 0.00 0.00 0.00 2.34 0.00 0.00 -
NAPS 1.4553 1.3746 1.3482 1.2991 0.9344 1.2075 1.2086 13.11%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 0.70 0.81 0.41 0.38 0.35 0.42 -
P/RPS 1.09 0.95 1.07 0.62 0.54 0.55 0.76 27.03%
P/EPS -106.90 16.24 14.54 6.23 16.08 33.98 65.63 -
EY -0.94 6.16 6.88 16.05 6.22 2.94 1.52 -
DY 4.03 0.00 0.00 0.00 6.58 0.00 0.00 -
P/NAPS 0.40 0.49 0.56 0.29 0.38 0.27 0.32 15.96%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 29/08/08 28/05/08 29/02/08 29/11/07 28/08/07 -
Price 0.59 0.63 0.80 0.73 0.34 0.35 0.35 -
P/RPS 1.04 0.85 1.06 1.11 0.48 0.55 0.63 39.46%
P/EPS -101.72 14.62 14.36 11.09 14.39 33.98 54.69 -
EY -0.98 6.84 6.96 9.01 6.95 2.94 1.83 -
DY 4.24 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.38 0.44 0.56 0.53 0.34 0.27 0.27 25.45%

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