[MUDA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 208.91%
YoY- 162.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 820,920 787,610 729,654 696,021 656,190 635,240 621,312 20.34%
PBT 60,668 50,179 35,898 22,898 -4,010 -7,505 -8,875 -
Tax -2,949 -2,743 -2,310 -5,897 -7,363 -6,986 -8,528 -50.63%
NP 57,719 47,436 33,588 17,001 -11,373 -14,491 -17,403 -
-
NP to SH 53,953 44,343 30,250 14,415 -13,236 -17,033 -19,946 -
-
Tax Rate 4.86% 5.47% 6.43% 25.75% - - - -
Total Cost 763,201 740,174 696,066 679,020 667,563 649,731 638,715 12.56%
-
Net Worth 419,337 411,266 396,276 285,047 368,338 368,671 366,209 9.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,126 7,126 7,126 7,126 5,699 5,699 5,699 16.01%
Div Payout % 13.21% 16.07% 23.56% 49.44% 0.00% 0.00% 0.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 419,337 411,266 396,276 285,047 368,338 368,671 366,209 9.42%
NOSH 291,206 285,601 285,091 285,047 285,533 283,593 283,883 1.70%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.03% 6.02% 4.60% 2.44% -1.73% -2.28% -2.80% -
ROE 12.87% 10.78% 7.63% 5.06% -3.59% -4.62% -5.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 281.90 275.77 255.94 244.18 229.81 224.00 218.86 18.32%
EPS 18.53 15.53 10.61 5.06 -4.64 -6.01 -7.03 -
DPS 2.45 2.50 2.50 2.50 2.00 2.00 2.00 14.44%
NAPS 1.44 1.44 1.39 1.00 1.29 1.30 1.29 7.58%
Adjusted Per Share Value based on latest NOSH - 285,047
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 269.11 258.19 239.19 228.17 215.11 208.24 203.67 20.35%
EPS 17.69 14.54 9.92 4.73 -4.34 -5.58 -6.54 -
DPS 2.34 2.34 2.34 2.34 1.87 1.87 1.87 16.07%
NAPS 1.3746 1.3482 1.2991 0.9344 1.2075 1.2086 1.2005 9.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.70 0.81 0.41 0.38 0.35 0.42 0.34 -
P/RPS 0.25 0.29 0.16 0.16 0.15 0.19 0.16 34.54%
P/EPS 3.78 5.22 3.86 7.51 -7.55 -6.99 -4.84 -
EY 26.47 19.17 25.88 13.31 -13.24 -14.30 -20.67 -
DY 3.50 3.09 6.10 6.58 5.71 4.76 5.88 -29.17%
P/NAPS 0.49 0.56 0.29 0.38 0.27 0.32 0.26 52.39%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 28/05/08 29/02/08 29/11/07 28/08/07 29/05/07 -
Price 0.63 0.80 0.73 0.34 0.35 0.35 0.32 -
P/RPS 0.22 0.29 0.29 0.14 0.15 0.16 0.15 28.99%
P/EPS 3.40 5.15 6.88 6.72 -7.55 -5.83 -4.55 -
EY 29.41 19.41 14.54 14.87 -13.24 -17.16 -21.96 -
DY 3.88 3.13 3.42 7.35 5.71 5.71 6.25 -27.16%
P/NAPS 0.44 0.56 0.53 0.34 0.27 0.27 0.25 45.62%

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