[MUDA] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 35.06%
YoY- 527.64%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 600,161 585,297 584,129 582,045 597,008 590,640 576,283 2.74%
PBT 3,807 5,680 8,042 11,530 11,628 7,931 6,452 -29.62%
Tax -768 -1,749 -2,066 -3,081 -5,817 -5,440 -7,662 -78.39%
NP 3,039 3,931 5,976 8,449 5,811 2,491 -1,210 -
-
NP to SH 210 2,233 4,919 7,582 5,614 2,420 -1,349 -
-
Tax Rate 20.17% 30.79% 25.69% 26.72% 50.03% 68.59% 118.75% -
Total Cost 597,122 581,366 578,153 573,596 591,197 588,149 577,493 2.25%
-
Net Worth 388,053 392,968 372,519 386,149 376,229 359,653 359,174 5.28%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 7,092 7,092 7,092 7,092 5,916 5,916 5,916 12.83%
Div Payout % 3,377.42% 317.63% 144.19% 93.55% 105.39% 244.49% 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 388,053 392,968 372,519 386,149 376,229 359,653 359,174 5.28%
NOSH 285,333 288,947 267,999 283,703 284,634 283,571 284,157 0.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.51% 0.67% 1.02% 1.45% 0.97% 0.42% -0.21% -
ROE 0.05% 0.57% 1.32% 1.96% 1.49% 0.67% -0.38% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 210.34 202.56 217.96 205.16 209.75 208.29 202.80 2.46%
EPS 0.07 0.77 1.84 2.67 1.97 0.85 -0.47 -
DPS 2.49 2.45 2.65 2.50 2.08 2.09 2.08 12.73%
NAPS 1.36 1.36 1.39 1.3611 1.3218 1.2683 1.264 4.99%
Adjusted Per Share Value based on latest NOSH - 283,703
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 196.75 191.87 191.49 190.81 195.71 193.62 188.92 2.74%
EPS 0.07 0.73 1.61 2.49 1.84 0.79 -0.44 -
DPS 2.33 2.33 2.33 2.33 1.94 1.94 1.94 12.97%
NAPS 1.2721 1.2882 1.2212 1.2659 1.2334 1.179 1.1775 5.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.37 0.35 0.29 0.31 0.31 0.33 -
P/RPS 0.15 0.18 0.16 0.14 0.15 0.15 0.16 -4.20%
P/EPS 421.21 47.88 19.07 10.85 15.72 36.33 -69.51 -
EY 0.24 2.09 5.24 9.22 6.36 2.75 -1.44 -
DY 8.02 6.63 7.56 8.62 6.71 6.73 6.31 17.31%
P/NAPS 0.23 0.27 0.25 0.21 0.23 0.24 0.26 -7.84%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 24/08/06 30/05/06 28/02/06 15/11/05 25/08/05 30/05/05 -
Price 0.34 0.31 0.37 0.31 0.30 0.31 0.30 -
P/RPS 0.16 0.15 0.17 0.15 0.14 0.15 0.15 4.39%
P/EPS 461.97 40.11 20.16 11.60 15.21 36.33 -63.19 -
EY 0.22 2.49 4.96 8.62 6.57 2.75 -1.58 -
DY 7.31 7.92 7.15 8.06 6.93 6.73 6.94 3.52%
P/NAPS 0.25 0.23 0.27 0.23 0.23 0.24 0.24 2.75%

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