[MUDA] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 119.79%
YoY- -9.32%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Revenue 1,030,327 1,044,864 1,018,933 1,081,346 1,082,634 1,081,404 1,088,370 -4.30%
PBT 55,274 51,948 43,460 47,733 30,190 33,240 30,074 62.94%
Tax -6,350 -5,283 -7,028 -7,852 -8,228 -9,641 -8,901 -23.73%
NP 48,924 46,665 36,432 39,881 21,962 23,599 21,173 95.79%
-
NP to SH 45,573 43,226 36,594 36,590 16,648 19,112 16,015 131.38%
-
Tax Rate 11.49% 10.17% 16.17% 16.45% 27.25% 29.00% 29.60% -
Total Cost 981,403 998,199 982,501 1,041,465 1,060,672 1,057,805 1,067,197 -6.50%
-
Net Worth 805,334 799,233 786,861 625,354 0 583,967 586,023 29.04%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Net Worth 805,334 799,233 786,861 625,354 0 583,967 586,023 29.04%
NOSH 305,051 305,051 304,985 305,051 305,051 303,748 303,639 0.37%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
NP Margin 4.75% 4.47% 3.58% 3.69% 2.03% 2.18% 1.95% -
ROE 5.66% 5.41% 4.65% 5.85% 0.00% 3.27% 2.73% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 337.76 342.52 334.09 354.48 354.90 355.55 358.44 -4.65%
EPS 14.94 14.17 12.00 11.99 5.46 6.28 5.27 130.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.62 2.58 2.05 0.00 1.92 1.93 28.56%
Adjusted Per Share Value based on latest NOSH - 305,051
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 337.76 342.53 334.03 354.49 354.91 354.51 356.79 -4.30%
EPS 14.94 14.17 12.00 12.00 5.46 6.27 5.25 131.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6401 2.6201 2.5795 2.0501 0.00 1.9144 1.9211 29.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 -
Price 1.70 0.915 0.82 0.775 0.71 0.71 0.74 -
P/RPS 0.50 0.27 0.25 0.22 0.20 0.20 0.21 100.55%
P/EPS 11.38 6.46 6.83 6.46 13.01 11.30 14.03 -15.45%
EY 8.79 15.49 14.63 15.48 7.69 8.85 7.13 18.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.35 0.32 0.38 0.00 0.37 0.38 51.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 28/05/14 - - - - 21/05/13 27/02/13 -
Price 1.90 0.00 0.00 0.00 0.00 0.805 0.73 -
P/RPS 0.56 0.00 0.00 0.00 0.00 0.23 0.20 128.40%
P/EPS 12.72 0.00 0.00 0.00 0.00 12.81 13.84 -6.54%
EY 7.86 0.00 0.00 0.00 0.00 7.81 7.23 6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.00 0.00 0.00 0.42 0.38 66.97%

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