[MUDA] QoQ TTM Result on 30-Mar-2013 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Mar-2013 [#1]
Profit Trend
QoQ- 19.34%
YoY- -57.55%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,018,933 1,081,346 1,082,634 1,081,404 1,088,370 1,092,604 1,117,948 -7.13%
PBT 43,460 47,733 30,190 33,240 30,074 24,043 24,813 56.46%
Tax -7,028 -7,852 -8,228 -9,641 -8,901 12,021 20,100 -
NP 36,432 39,881 21,962 23,599 21,173 36,064 44,913 -15.39%
-
NP to SH 36,594 36,590 16,648 19,112 16,015 33,366 40,350 -7.50%
-
Tax Rate 16.17% 16.45% 27.25% 29.00% 29.60% -50.00% -81.01% -
Total Cost 982,501 1,041,465 1,060,672 1,057,805 1,067,197 1,056,540 1,073,035 -6.79%
-
Net Worth 786,861 625,354 0 583,967 586,023 585,727 591,920 25.52%
Dividend
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 23,413 23,413 -
Div Payout % - - - - - 70.17% 58.03% -
Equity
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 786,861 625,354 0 583,967 586,023 585,727 591,920 25.52%
NOSH 304,985 305,051 305,051 303,748 303,639 303,486 302,454 0.66%
Ratio Analysis
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.58% 3.69% 2.03% 2.18% 1.95% 3.30% 4.02% -
ROE 4.65% 5.85% 0.00% 3.27% 2.73% 5.70% 6.82% -
Per Share
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 334.09 354.48 354.90 355.55 358.44 360.02 368.29 -7.48%
EPS 12.00 11.99 5.46 6.28 5.27 10.99 13.29 -7.83%
DPS 0.00 0.00 0.00 0.00 0.00 7.76 7.76 -
NAPS 2.58 2.05 0.00 1.92 1.93 1.93 1.95 25.05%
Adjusted Per Share Value based on latest NOSH - 303,748
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 334.03 354.49 354.91 354.51 356.79 358.18 366.49 -7.13%
EPS 12.00 12.00 5.46 6.27 5.25 10.94 13.23 -7.49%
DPS 0.00 0.00 0.00 0.00 0.00 7.68 7.68 -
NAPS 2.5795 2.0501 0.00 1.9144 1.9211 1.9201 1.9404 25.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.82 0.775 0.71 0.71 0.74 0.79 0.84 -
P/RPS 0.25 0.22 0.20 0.20 0.21 0.22 0.23 6.88%
P/EPS 6.83 6.46 13.01 11.30 14.03 7.19 6.32 6.39%
EY 14.63 15.48 7.69 8.85 7.13 13.92 15.82 -6.05%
DY 0.00 0.00 0.00 0.00 0.00 9.82 9.24 -
P/NAPS 0.32 0.38 0.00 0.37 0.38 0.41 0.43 -21.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date - - - 21/05/13 27/02/13 20/11/12 30/08/12 -
Price 0.00 0.00 0.00 0.805 0.73 0.76 0.83 -
P/RPS 0.00 0.00 0.00 0.23 0.20 0.21 0.23 -
P/EPS 0.00 0.00 0.00 12.81 13.84 6.91 6.24 -
EY 0.00 0.00 0.00 7.81 7.23 14.47 16.02 -
DY 0.00 0.00 0.00 0.00 0.00 10.21 9.35 -
P/NAPS 0.00 0.00 0.00 0.42 0.38 0.39 0.43 -

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