[MUDA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.0%
YoY- -80.04%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 856,196 777,406 702,920 660,229 683,400 735,882 782,315 6.21%
PBT 57,118 42,377 26,407 26,602 25,741 39,460 61,299 -4.61%
Tax 9,675 13,456 14,247 -11,924 -10,328 -13,056 -10,054 -
NP 66,793 55,833 40,654 14,678 15,413 26,404 51,245 19.37%
-
NP to SH 58,929 50,823 37,844 10,768 11,217 22,040 45,546 18.79%
-
Tax Rate -16.94% -31.75% -53.95% 44.82% 40.12% 33.09% 16.40% -
Total Cost 789,403 721,573 662,266 645,551 667,987 709,478 731,070 5.26%
-
Net Worth 527,044 515,240 295,534 459,345 455,592 448,327 443,944 12.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,388 7,388 7,388 7,206 7,206 7,206 7,206 1.68%
Div Payout % 12.54% 14.54% 19.52% 66.93% 64.25% 32.70% 15.82% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 527,044 515,240 295,534 459,345 455,592 448,327 443,944 12.15%
NOSH 297,765 296,115 295,534 294,452 293,930 293,024 288,275 2.18%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.80% 7.18% 5.78% 2.22% 2.26% 3.59% 6.55% -
ROE 11.18% 9.86% 12.81% 2.34% 2.46% 4.92% 10.26% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 287.54 262.54 237.85 224.22 232.50 251.13 271.38 3.94%
EPS 19.79 17.16 12.81 3.66 3.82 7.52 15.80 16.24%
DPS 2.50 2.50 2.50 2.45 2.50 2.46 2.50 0.00%
NAPS 1.77 1.74 1.00 1.56 1.55 1.53 1.54 9.75%
Adjusted Per Share Value based on latest NOSH - 294,452
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 280.68 254.85 230.43 216.44 224.03 241.24 256.46 6.21%
EPS 19.32 16.66 12.41 3.53 3.68 7.23 14.93 18.80%
DPS 2.42 2.42 2.42 2.36 2.36 2.36 2.36 1.69%
NAPS 1.7278 1.6891 0.9688 1.5058 1.4935 1.4697 1.4553 12.15%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.85 0.95 0.80 0.73 0.58 0.60 0.62 -
P/RPS 0.30 0.36 0.34 0.33 0.25 0.24 0.23 19.43%
P/EPS 4.30 5.54 6.25 19.96 15.20 7.98 3.92 6.38%
EY 23.28 18.07 16.01 5.01 6.58 12.54 25.48 -5.85%
DY 2.94 2.63 3.13 3.35 4.31 4.10 4.03 -19.00%
P/NAPS 0.48 0.55 0.80 0.47 0.37 0.39 0.40 12.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/05/10 25/02/10 25/11/09 25/08/09 27/05/09 26/02/09 -
Price 0.81 0.90 0.83 0.81 0.79 0.61 0.59 -
P/RPS 0.28 0.34 0.35 0.36 0.34 0.24 0.22 17.49%
P/EPS 4.09 5.24 6.48 22.15 20.70 8.11 3.73 6.35%
EY 24.43 19.07 15.43 4.51 4.83 12.33 26.78 -5.95%
DY 3.09 2.78 3.01 3.02 3.16 4.03 4.24 -19.06%
P/NAPS 0.46 0.52 0.83 0.52 0.51 0.40 0.38 13.62%

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