[MUDA] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -6.23%
YoY- -43.8%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,112,320 1,103,800 1,035,242 995,027 979,900 933,880 894,222 15.64%
PBT 28,199 38,949 44,814 50,125 55,933 54,287 52,694 -34.06%
Tax 23,752 21,535 3,834 -8,714 -11,601 -10,213 5,983 150.50%
NP 51,951 60,484 48,648 41,411 44,332 44,074 58,677 -7.78%
-
NP to SH 45,025 51,817 39,607 33,121 35,323 36,010 50,284 -7.09%
-
Tax Rate -84.23% -55.29% -8.56% 17.38% 20.74% 18.81% -11.35% -
Total Cost 1,060,369 1,043,316 986,594 953,616 935,568 889,806 835,545 17.20%
-
Net Worth 586,656 590,467 559,183 557,390 545,564 538,548 524,510 7.74%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 23,413 23,413 7,479 7,479 7,479 7,479 7,388 115.59%
Div Payout % 52.00% 45.19% 18.89% 22.58% 21.18% 20.77% 14.69% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 586,656 590,467 559,183 557,390 545,564 538,548 524,510 7.74%
NOSH 301,744 301,720 300,636 299,672 299,760 299,193 298,017 0.83%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.67% 5.48% 4.70% 4.16% 4.52% 4.72% 6.56% -
ROE 7.67% 8.78% 7.08% 5.94% 6.47% 6.69% 9.59% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 367.83 365.84 344.35 332.04 326.89 312.13 300.06 14.52%
EPS 14.89 17.17 13.17 11.05 11.78 12.04 16.87 -7.97%
DPS 7.76 7.76 2.50 2.50 2.50 2.50 2.50 112.64%
NAPS 1.94 1.957 1.86 1.86 1.82 1.80 1.76 6.70%
Adjusted Per Share Value based on latest NOSH - 299,672
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 364.63 361.84 339.37 326.18 321.22 306.14 293.14 15.64%
EPS 14.76 16.99 12.98 10.86 11.58 11.80 16.48 -7.07%
DPS 7.68 7.68 2.45 2.45 2.45 2.45 2.42 115.80%
NAPS 1.9231 1.9356 1.8331 1.8272 1.7884 1.7654 1.7194 7.74%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.94 0.88 0.83 0.83 0.81 0.85 0.82 -
P/RPS 0.26 0.24 0.24 0.25 0.25 0.27 0.27 -2.48%
P/EPS 6.31 5.12 6.30 7.51 6.87 7.06 4.86 18.99%
EY 15.84 19.52 15.87 13.32 14.55 14.16 20.58 -16.00%
DY 8.26 8.82 3.01 3.01 3.09 2.94 3.05 94.17%
P/NAPS 0.48 0.45 0.45 0.45 0.45 0.47 0.47 1.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 21/11/11 23/08/11 26/05/11 23/02/11 25/11/10 -
Price 0.86 0.97 0.81 0.88 0.81 0.77 0.92 -
P/RPS 0.23 0.27 0.24 0.27 0.25 0.25 0.31 -18.02%
P/EPS 5.78 5.65 6.15 7.96 6.87 6.40 5.45 3.99%
EY 17.31 17.70 16.26 12.56 14.55 15.63 18.34 -3.77%
DY 9.02 8.00 3.09 2.84 3.09 3.25 2.72 122.21%
P/NAPS 0.44 0.50 0.44 0.47 0.45 0.43 0.52 -10.53%

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