[MUDA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 14.6%
YoY- -862.79%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 729,654 696,021 656,190 635,240 621,312 613,450 600,161 13.89%
PBT 35,898 22,898 -4,010 -7,505 -8,875 -13,218 3,807 345.72%
Tax -2,310 -5,897 -7,363 -6,986 -8,528 -7,522 -768 108.22%
NP 33,588 17,001 -11,373 -14,491 -17,403 -20,740 3,039 395.45%
-
NP to SH 30,250 14,415 -13,236 -17,033 -19,946 -23,004 210 2639.62%
-
Tax Rate 6.43% 25.75% - - - - 20.17% -
Total Cost 696,066 679,020 667,563 649,731 638,715 634,190 597,122 10.75%
-
Net Worth 396,276 285,047 368,338 368,671 366,209 367,597 388,053 1.40%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 7,126 7,126 5,699 5,699 5,699 5,699 7,092 0.31%
Div Payout % 23.56% 49.44% 0.00% 0.00% 0.00% 0.00% 3,377.42% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 396,276 285,047 368,338 368,671 366,209 367,597 388,053 1.40%
NOSH 285,091 285,047 285,533 283,593 283,883 284,959 285,333 -0.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.60% 2.44% -1.73% -2.28% -2.80% -3.38% 0.51% -
ROE 7.63% 5.06% -3.59% -4.62% -5.45% -6.26% 0.05% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 255.94 244.18 229.81 224.00 218.86 215.28 210.34 13.96%
EPS 10.61 5.06 -4.64 -6.01 -7.03 -8.07 0.07 2734.12%
DPS 2.50 2.50 2.00 2.00 2.00 2.00 2.49 0.26%
NAPS 1.39 1.00 1.29 1.30 1.29 1.29 1.36 1.46%
Adjusted Per Share Value based on latest NOSH - 283,593
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 239.19 228.17 215.11 208.24 203.67 201.10 196.74 13.89%
EPS 9.92 4.73 -4.34 -5.58 -6.54 -7.54 0.07 2609.98%
DPS 2.34 2.34 1.87 1.87 1.87 1.87 2.33 0.28%
NAPS 1.2991 0.9344 1.2075 1.2086 1.2005 1.205 1.2721 1.40%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.41 0.38 0.35 0.42 0.34 0.32 0.31 -
P/RPS 0.16 0.16 0.15 0.19 0.16 0.15 0.15 4.39%
P/EPS 3.86 7.51 -7.55 -6.99 -4.84 -3.96 421.21 -95.60%
EY 25.88 13.31 -13.24 -14.30 -20.67 -25.23 0.24 2159.08%
DY 6.10 6.58 5.71 4.76 5.88 6.25 8.02 -16.66%
P/NAPS 0.29 0.38 0.27 0.32 0.26 0.25 0.23 16.69%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 21/11/06 -
Price 0.73 0.34 0.35 0.35 0.32 0.37 0.34 -
P/RPS 0.29 0.14 0.15 0.16 0.15 0.17 0.16 48.60%
P/EPS 6.88 6.72 -7.55 -5.83 -4.55 -4.58 461.97 -93.93%
EY 14.54 14.87 -13.24 -17.16 -21.96 -21.82 0.22 1530.49%
DY 3.42 7.35 5.71 5.71 6.25 5.41 7.31 -39.70%
P/NAPS 0.53 0.34 0.27 0.27 0.25 0.29 0.25 64.95%

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