[MUDA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -32.21%
YoY- -8.35%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 314,350 270,452 256,847 262,151 245,792 230,237 241,720 19.08%
PBT 6,558 5,781 12,731 13,879 12,423 11,092 18,539 -49.88%
Tax 17,740 6,407 552 -3,164 39 -6,141 -2,335 -
NP 24,298 12,188 13,283 10,715 12,462 4,951 16,204 30.91%
-
NP to SH 23,340 9,943 10,989 7,545 11,130 3,457 13,191 46.13%
-
Tax Rate -270.51% -110.83% -4.34% 22.80% -0.31% 55.36% 12.60% -
Total Cost 290,052 258,264 243,564 251,436 233,330 225,286 225,516 18.21%
-
Net Worth 590,467 559,183 557,390 545,564 538,548 524,510 527,044 7.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 23,413 - - - 7,479 - - -
Div Payout % 100.31% - - - 67.20% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 590,467 559,183 557,390 545,564 538,548 524,510 527,044 7.84%
NOSH 301,720 300,636 299,672 299,760 299,193 298,017 297,765 0.88%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.73% 4.51% 5.17% 4.09% 5.07% 2.15% 6.70% -
ROE 3.95% 1.78% 1.97% 1.38% 2.07% 0.66% 2.50% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 104.19 89.96 85.71 87.45 82.15 77.26 81.18 18.04%
EPS 7.70 3.30 3.66 2.52 3.72 1.16 4.43 44.41%
DPS 7.76 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.957 1.86 1.86 1.82 1.80 1.76 1.77 6.90%
Adjusted Per Share Value based on latest NOSH - 299,760
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 103.05 88.66 84.20 85.94 80.58 75.48 79.24 19.08%
EPS 7.65 3.26 3.60 2.47 3.65 1.13 4.32 46.21%
DPS 7.68 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 1.9357 1.8331 1.8272 1.7885 1.7655 1.7195 1.7278 7.84%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.88 0.83 0.83 0.81 0.85 0.82 0.85 -
P/RPS 0.84 0.92 0.97 0.93 1.03 1.06 1.05 -13.78%
P/EPS 11.38 25.10 22.63 32.18 22.85 70.69 19.19 -29.34%
EY 8.79 3.98 4.42 3.11 4.38 1.41 5.21 41.58%
DY 8.82 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.45 0.45 0.45 0.45 0.47 0.47 0.48 -4.20%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 21/11/11 23/08/11 26/05/11 23/02/11 25/11/10 26/08/10 -
Price 0.97 0.81 0.88 0.81 0.77 0.92 0.81 -
P/RPS 0.93 0.90 1.03 0.93 0.94 1.19 1.00 -4.71%
P/EPS 12.54 24.49 24.00 32.18 20.70 79.31 18.28 -22.16%
EY 7.97 4.08 4.17 3.11 4.83 1.26 5.47 28.43%
DY 8.00 0.00 0.00 0.00 3.25 0.00 0.00 -
P/NAPS 0.50 0.44 0.47 0.45 0.43 0.52 0.46 5.70%

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