[MUDA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -15.58%
YoY- 215.96%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 660,229 683,400 735,882 782,315 820,920 787,610 729,654 -6.44%
PBT 26,602 25,741 39,460 61,299 60,668 50,179 35,898 -18.09%
Tax -11,924 -10,328 -13,056 -10,054 -2,949 -2,743 -2,310 198.38%
NP 14,678 15,413 26,404 51,245 57,719 47,436 33,588 -42.38%
-
NP to SH 10,768 11,217 22,040 45,546 53,953 44,343 30,250 -49.74%
-
Tax Rate 44.82% 40.12% 33.09% 16.40% 4.86% 5.47% 6.43% -
Total Cost 645,551 667,987 709,478 731,070 763,201 740,174 696,066 -4.89%
-
Net Worth 459,345 455,592 448,327 443,944 419,337 411,266 396,276 10.33%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,206 7,206 7,206 7,206 7,126 7,126 7,126 0.74%
Div Payout % 66.93% 64.25% 32.70% 15.82% 13.21% 16.07% 23.56% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 459,345 455,592 448,327 443,944 419,337 411,266 396,276 10.33%
NOSH 294,452 293,930 293,024 288,275 291,206 285,601 285,091 2.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.22% 2.26% 3.59% 6.55% 7.03% 6.02% 4.60% -
ROE 2.34% 2.46% 4.92% 10.26% 12.87% 10.78% 7.63% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 224.22 232.50 251.13 271.38 281.90 275.77 255.94 -8.43%
EPS 3.66 3.82 7.52 15.80 18.53 15.53 10.61 -50.78%
DPS 2.45 2.50 2.46 2.50 2.45 2.50 2.50 -1.33%
NAPS 1.56 1.55 1.53 1.54 1.44 1.44 1.39 7.98%
Adjusted Per Share Value based on latest NOSH - 288,275
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 216.44 224.03 241.24 256.46 269.12 258.20 239.20 -6.44%
EPS 3.53 3.68 7.23 14.93 17.69 14.54 9.92 -49.75%
DPS 2.36 2.36 2.36 2.36 2.34 2.34 2.34 0.56%
NAPS 1.5058 1.4935 1.4697 1.4553 1.3747 1.3482 1.2991 10.33%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.73 0.58 0.60 0.62 0.70 0.81 0.41 -
P/RPS 0.33 0.25 0.24 0.23 0.25 0.29 0.16 61.95%
P/EPS 19.96 15.20 7.98 3.92 3.78 5.22 3.86 198.73%
EY 5.01 6.58 12.54 25.48 26.47 19.17 25.88 -66.50%
DY 3.35 4.31 4.10 4.03 3.50 3.09 6.10 -32.91%
P/NAPS 0.47 0.37 0.39 0.40 0.49 0.56 0.29 37.93%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 27/05/09 26/02/09 25/11/08 29/08/08 28/05/08 -
Price 0.81 0.79 0.61 0.59 0.63 0.80 0.73 -
P/RPS 0.36 0.34 0.24 0.22 0.22 0.29 0.29 15.49%
P/EPS 22.15 20.70 8.11 3.73 3.40 5.15 6.88 117.87%
EY 4.51 4.83 12.33 26.78 29.41 19.41 14.54 -54.14%
DY 3.02 3.16 4.03 4.24 3.88 3.13 3.42 -7.95%
P/NAPS 0.52 0.51 0.40 0.38 0.44 0.56 0.53 -1.26%

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