[MUDA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.01%
YoY- 9.67%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Revenue 1,038,420 1,030,327 1,044,864 1,018,933 1,081,346 1,082,634 1,081,404 -3.18%
PBT 42,887 55,274 51,948 43,460 47,733 30,190 33,240 22.57%
Tax -6,665 -6,350 -5,283 -7,028 -7,852 -8,228 -9,641 -25.53%
NP 36,222 48,924 46,665 36,432 39,881 21,962 23,599 40.80%
-
NP to SH 31,202 45,573 43,226 36,594 36,590 16,648 19,112 47.91%
-
Tax Rate 15.54% 11.49% 10.17% 16.17% 16.45% 27.25% 29.00% -
Total Cost 1,002,198 981,403 998,199 982,501 1,041,465 1,060,672 1,057,805 -4.22%
-
Net Worth 814,486 805,334 799,233 786,861 625,354 0 583,967 30.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Net Worth 814,486 805,334 799,233 786,861 625,354 0 583,967 30.43%
NOSH 305,051 305,051 305,051 304,985 305,051 305,051 303,748 0.34%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
NP Margin 3.49% 4.75% 4.47% 3.58% 3.69% 2.03% 2.18% -
ROE 3.83% 5.66% 5.41% 4.65% 5.85% 0.00% 3.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 340.41 337.76 342.52 334.09 354.48 354.90 355.55 -3.41%
EPS 10.23 14.94 14.17 12.00 11.99 5.46 6.28 47.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.64 2.62 2.58 2.05 0.00 1.92 30.13%
Adjusted Per Share Value based on latest NOSH - 304,985
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 340.42 337.76 342.53 334.03 354.49 354.91 354.51 -3.18%
EPS 10.23 14.94 14.17 12.00 12.00 5.46 6.27 47.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6701 2.6401 2.6201 2.5795 2.0501 0.00 1.9144 30.43%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 -
Price 2.03 1.70 0.915 0.82 0.775 0.71 0.71 -
P/RPS 0.60 0.50 0.27 0.25 0.22 0.20 0.20 140.47%
P/EPS 19.85 11.38 6.46 6.83 6.46 13.01 11.30 56.82%
EY 5.04 8.79 15.49 14.63 15.48 7.69 8.85 -36.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.35 0.32 0.38 0.00 0.37 77.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 28/08/14 28/05/14 - - - - 21/05/13 -
Price 2.23 1.90 0.00 0.00 0.00 0.00 0.805 -
P/RPS 0.66 0.56 0.00 0.00 0.00 0.00 0.23 132.08%
P/EPS 21.80 12.72 0.00 0.00 0.00 0.00 12.81 52.90%
EY 4.59 7.86 0.00 0.00 0.00 0.00 7.81 -34.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.72 0.00 0.00 0.00 0.00 0.42 73.95%

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