[MUDA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -183.91%
YoY- -125.31%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 206,134 192,211 162,930 141,645 163,443 215,382 215,412 -2.88%
PBT 10,830 15,516 3,798 -3,737 11,025 14,655 17,517 -27.36%
Tax 16,235 -2,449 1,446 -985 -9,936 -853 -1,282 -
NP 27,065 13,067 5,244 -4,722 1,089 13,802 16,235 40.46%
-
NP to SH 25,404 12,102 5,085 -4,747 -1,672 12,551 15,908 36.50%
-
Tax Rate -149.91% 15.78% -38.07% - 90.12% 5.82% 7.32% -
Total Cost 179,069 179,144 157,686 146,367 162,354 201,580 199,177 -6.83%
-
Net Worth 295,534 459,345 455,592 448,327 443,944 419,337 411,266 -19.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,388 - - - 7,206 - - -
Div Payout % 29.08% - - - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 295,534 459,345 455,592 448,327 443,944 419,337 411,266 -19.72%
NOSH 295,534 294,452 293,930 293,024 288,275 291,206 285,601 2.29%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.13% 6.80% 3.22% -3.33% 0.67% 6.41% 7.54% -
ROE 8.60% 2.63% 1.12% -1.06% -0.38% 2.99% 3.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.75 65.28 55.43 48.34 56.70 73.96 75.42 -5.06%
EPS 8.59 4.11 1.73 -1.62 -0.58 4.31 5.57 33.37%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.00 1.56 1.55 1.53 1.54 1.44 1.44 -21.52%
Adjusted Per Share Value based on latest NOSH - 293,024
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 67.57 63.01 53.41 46.43 53.58 70.61 70.62 -2.89%
EPS 8.33 3.97 1.67 -1.56 -0.55 4.11 5.21 36.61%
DPS 2.42 0.00 0.00 0.00 2.36 0.00 0.00 -
NAPS 0.9688 1.5058 1.4935 1.4697 1.4553 1.3746 1.3482 -19.72%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.73 0.58 0.60 0.62 0.70 0.81 -
P/RPS 1.15 1.12 1.05 1.24 1.09 0.95 1.07 4.91%
P/EPS 9.31 17.76 33.53 -37.04 -106.90 16.24 14.54 -25.65%
EY 10.74 5.63 2.98 -2.70 -0.94 6.16 6.88 34.45%
DY 3.13 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 0.80 0.47 0.37 0.39 0.40 0.49 0.56 26.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 25/08/09 27/05/09 26/02/09 25/11/08 29/08/08 -
Price 0.83 0.81 0.79 0.61 0.59 0.63 0.80 -
P/RPS 1.19 1.24 1.43 1.26 1.04 0.85 1.06 7.99%
P/EPS 9.66 19.71 45.66 -37.65 -101.72 14.62 14.36 -23.17%
EY 10.36 5.07 2.19 -2.66 -0.98 6.84 6.96 30.27%
DY 3.01 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 0.83 0.52 0.51 0.40 0.38 0.44 0.56 29.90%

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