[MUDA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 251.45%
YoY- -16.91%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 894,222 856,196 777,406 702,920 660,229 683,400 735,882 13.86%
PBT 52,694 57,118 42,377 26,407 26,602 25,741 39,460 21.24%
Tax 5,983 9,675 13,456 14,247 -11,924 -10,328 -13,056 -
NP 58,677 66,793 55,833 40,654 14,678 15,413 26,404 70.21%
-
NP to SH 50,284 58,929 50,823 37,844 10,768 11,217 22,040 73.21%
-
Tax Rate -11.35% -16.94% -31.75% -53.95% 44.82% 40.12% 33.09% -
Total Cost 835,545 789,403 721,573 662,266 645,551 667,987 709,478 11.50%
-
Net Worth 524,510 527,044 515,240 295,534 459,345 455,592 448,327 11.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,388 7,388 7,388 7,388 7,206 7,206 7,206 1.67%
Div Payout % 14.69% 12.54% 14.54% 19.52% 66.93% 64.25% 32.70% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 524,510 527,044 515,240 295,534 459,345 455,592 448,327 11.01%
NOSH 298,017 297,765 296,115 295,534 294,452 293,930 293,024 1.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.56% 7.80% 7.18% 5.78% 2.22% 2.26% 3.59% -
ROE 9.59% 11.18% 9.86% 12.81% 2.34% 2.46% 4.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 300.06 287.54 262.54 237.85 224.22 232.50 251.13 12.58%
EPS 16.87 19.79 17.16 12.81 3.66 3.82 7.52 71.28%
DPS 2.50 2.50 2.50 2.50 2.45 2.50 2.46 1.08%
NAPS 1.76 1.77 1.74 1.00 1.56 1.55 1.53 9.77%
Adjusted Per Share Value based on latest NOSH - 295,534
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 293.14 280.67 254.84 230.43 216.43 224.03 241.23 13.86%
EPS 16.48 19.32 16.66 12.41 3.53 3.68 7.23 73.11%
DPS 2.42 2.42 2.42 2.42 2.36 2.36 2.36 1.68%
NAPS 1.7194 1.7277 1.689 0.9688 1.5058 1.4935 1.4697 11.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.85 0.95 0.80 0.73 0.58 0.60 -
P/RPS 0.27 0.30 0.36 0.34 0.33 0.25 0.24 8.16%
P/EPS 4.86 4.30 5.54 6.25 19.96 15.20 7.98 -28.12%
EY 20.58 23.28 18.07 16.01 5.01 6.58 12.54 39.09%
DY 3.05 2.94 2.63 3.13 3.35 4.31 4.10 -17.88%
P/NAPS 0.47 0.48 0.55 0.80 0.47 0.37 0.39 13.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 19/05/10 25/02/10 25/11/09 25/08/09 27/05/09 -
Price 0.92 0.81 0.90 0.83 0.81 0.79 0.61 -
P/RPS 0.31 0.28 0.34 0.35 0.36 0.34 0.24 18.58%
P/EPS 5.45 4.09 5.24 6.48 22.15 20.70 8.11 -23.25%
EY 18.34 24.43 19.07 15.43 4.51 4.83 12.33 30.27%
DY 2.72 3.09 2.78 3.01 3.02 3.16 4.03 -23.03%
P/NAPS 0.52 0.46 0.52 0.83 0.52 0.51 0.40 19.09%

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