[MUDA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.29%
YoY- -6402.86%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 787,610 729,654 696,021 656,190 635,240 621,312 613,450 18.14%
PBT 50,179 35,898 22,898 -4,010 -7,505 -8,875 -13,218 -
Tax -2,743 -2,310 -5,897 -7,363 -6,986 -8,528 -7,522 -48.98%
NP 47,436 33,588 17,001 -11,373 -14,491 -17,403 -20,740 -
-
NP to SH 44,343 30,250 14,415 -13,236 -17,033 -19,946 -23,004 -
-
Tax Rate 5.47% 6.43% 25.75% - - - - -
Total Cost 740,174 696,066 679,020 667,563 649,731 638,715 634,190 10.86%
-
Net Worth 411,266 396,276 285,047 368,338 368,671 366,209 367,597 7.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,126 7,126 7,126 5,699 5,699 5,699 5,699 16.07%
Div Payout % 16.07% 23.56% 49.44% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 411,266 396,276 285,047 368,338 368,671 366,209 367,597 7.77%
NOSH 285,601 285,091 285,047 285,533 283,593 283,883 284,959 0.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.02% 4.60% 2.44% -1.73% -2.28% -2.80% -3.38% -
ROE 10.78% 7.63% 5.06% -3.59% -4.62% -5.45% -6.26% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 275.77 255.94 244.18 229.81 224.00 218.86 215.28 17.96%
EPS 15.53 10.61 5.06 -4.64 -6.01 -7.03 -8.07 -
DPS 2.50 2.50 2.50 2.00 2.00 2.00 2.00 16.05%
NAPS 1.44 1.39 1.00 1.29 1.30 1.29 1.29 7.61%
Adjusted Per Share Value based on latest NOSH - 285,533
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 258.19 239.19 228.17 215.11 208.24 203.67 201.10 18.14%
EPS 14.54 9.92 4.73 -4.34 -5.58 -6.54 -7.54 -
DPS 2.34 2.34 2.34 1.87 1.87 1.87 1.87 16.13%
NAPS 1.3482 1.2991 0.9344 1.2075 1.2086 1.2005 1.205 7.78%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.81 0.41 0.38 0.35 0.42 0.34 0.32 -
P/RPS 0.29 0.16 0.16 0.15 0.19 0.16 0.15 55.25%
P/EPS 5.22 3.86 7.51 -7.55 -6.99 -4.84 -3.96 -
EY 19.17 25.88 13.31 -13.24 -14.30 -20.67 -25.23 -
DY 3.09 6.10 6.58 5.71 4.76 5.88 6.25 -37.50%
P/NAPS 0.56 0.29 0.38 0.27 0.32 0.26 0.25 71.28%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.80 0.73 0.34 0.35 0.35 0.32 0.37 -
P/RPS 0.29 0.29 0.14 0.15 0.16 0.15 0.17 42.81%
P/EPS 5.15 6.88 6.72 -7.55 -5.83 -4.55 -4.58 -
EY 19.41 14.54 14.87 -13.24 -17.16 -21.96 -21.82 -
DY 3.13 3.42 7.35 5.71 5.71 6.25 5.41 -30.59%
P/NAPS 0.56 0.53 0.34 0.27 0.27 0.25 0.29 55.13%

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