[MUDA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 131.98%
YoY- 2595.11%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 585,297 584,129 582,045 597,008 590,640 576,283 567,861 2.04%
PBT 5,680 8,042 11,530 11,628 7,931 6,452 6,016 -3.76%
Tax -1,749 -2,066 -3,081 -5,817 -5,440 -7,662 -7,789 -63.15%
NP 3,931 5,976 8,449 5,811 2,491 -1,210 -1,773 -
-
NP to SH 2,233 4,919 7,582 5,614 2,420 -1,349 -1,773 -
-
Tax Rate 30.79% 25.69% 26.72% 50.03% 68.59% 118.75% 129.47% -
Total Cost 581,366 578,153 573,596 591,197 588,149 577,493 569,634 1.37%
-
Net Worth 392,968 372,519 386,149 376,229 359,653 359,174 371,773 3.77%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,092 7,092 7,092 5,916 5,916 5,916 5,916 12.88%
Div Payout % 317.63% 144.19% 93.55% 105.39% 244.49% 0.00% 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 392,968 372,519 386,149 376,229 359,653 359,174 371,773 3.77%
NOSH 288,947 267,999 283,703 284,634 283,571 284,157 295,833 -1.56%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.67% 1.02% 1.45% 0.97% 0.42% -0.21% -0.31% -
ROE 0.57% 1.32% 1.96% 1.49% 0.67% -0.38% -0.48% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 202.56 217.96 205.16 209.75 208.29 202.80 191.95 3.66%
EPS 0.77 1.84 2.67 1.97 0.85 -0.47 -0.60 -
DPS 2.45 2.65 2.50 2.08 2.09 2.08 2.00 14.52%
NAPS 1.36 1.39 1.3611 1.3218 1.2683 1.264 1.2567 5.42%
Adjusted Per Share Value based on latest NOSH - 284,634
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 191.87 191.49 190.80 195.71 193.62 188.91 186.15 2.04%
EPS 0.73 1.61 2.49 1.84 0.79 -0.44 -0.58 -
DPS 2.33 2.33 2.33 1.94 1.94 1.94 1.94 13.02%
NAPS 1.2882 1.2212 1.2659 1.2333 1.179 1.1774 1.2187 3.77%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.37 0.35 0.29 0.31 0.31 0.33 0.37 -
P/RPS 0.18 0.16 0.14 0.15 0.15 0.16 0.19 -3.54%
P/EPS 47.88 19.07 10.85 15.72 36.33 -69.51 -61.74 -
EY 2.09 5.24 9.22 6.36 2.75 -1.44 -1.62 -
DY 6.63 7.56 8.62 6.71 6.73 6.31 5.41 14.56%
P/NAPS 0.27 0.25 0.21 0.23 0.24 0.26 0.29 -4.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 28/02/06 15/11/05 25/08/05 30/05/05 28/02/05 -
Price 0.31 0.37 0.31 0.30 0.31 0.30 0.37 -
P/RPS 0.15 0.17 0.15 0.14 0.15 0.15 0.19 -14.61%
P/EPS 40.11 20.16 11.60 15.21 36.33 -63.19 -61.74 -
EY 2.49 4.96 8.62 6.57 2.75 -1.58 -1.62 -
DY 7.92 7.15 8.06 6.93 6.73 6.94 5.41 29.01%
P/NAPS 0.23 0.27 0.23 0.23 0.24 0.24 0.29 -14.35%

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