[MUDA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- 411.29%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 289,636 247,703 243,280 263,705 263,705 310,116 245,108 14.26%
PBT 14,783 8,316 22,554 6,295 6,295 12,589 5,011 137.27%
Tax 58 -2,358 -1,296 -1,687 -1,687 -3,182 -1,672 -
NP 14,841 5,958 21,258 4,608 4,608 9,407 3,339 229.17%
-
NP to SH 10,482 5,993 22,901 3,850 3,850 5,989 2,959 174.61%
-
Tax Rate -0.39% 28.35% 5.75% 26.80% 26.80% 25.28% 33.37% -
Total Cost 274,795 241,745 222,022 259,097 259,097 300,709 241,769 10.76%
-
Net Worth 799,233 786,861 625,354 0 583,967 586,023 585,727 28.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Net Worth 799,233 786,861 625,354 0 583,967 586,023 585,727 28.17%
NOSH 305,051 304,985 305,051 305,051 303,748 303,639 303,486 0.41%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.12% 2.41% 8.74% 1.75% 1.75% 3.03% 1.36% -
ROE 1.31% 0.76% 3.66% 0.00% 0.66% 1.02% 0.51% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 94.95 81.22 79.75 86.45 86.70 102.13 80.76 13.80%
EPS 3.44 1.96 7.53 1.27 1.27 1.97 0.98 172.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.58 2.05 0.00 1.92 1.93 1.93 27.65%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 94.95 81.20 79.75 86.45 86.45 101.66 80.35 14.26%
EPS 3.44 1.96 7.53 1.27 1.26 1.96 0.97 174.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.5794 2.05 0.00 1.9143 1.9211 1.9201 28.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 -
Price 0.915 0.82 0.775 0.71 0.71 0.74 0.79 -
P/RPS 0.96 1.01 0.97 0.82 0.82 0.72 0.98 -1.63%
P/EPS 26.63 41.73 10.32 56.26 56.09 37.52 81.03 -58.88%
EY 3.76 2.40 9.69 1.78 1.78 2.67 1.23 144.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.38 0.00 0.37 0.38 0.41 -11.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 26/02/14 25/11/13 21/08/13 - 21/05/13 27/02/13 20/11/12 -
Price 1.50 0.93 0.78 0.00 0.805 0.73 0.76 -
P/RPS 1.58 1.15 0.98 0.00 0.93 0.71 0.94 51.40%
P/EPS 43.65 47.33 10.39 0.00 63.60 37.01 77.95 -37.06%
EY 2.29 2.11 9.62 0.00 1.57 2.70 1.28 59.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.36 0.38 0.00 0.42 0.38 0.39 35.40%

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