[MUDA] QoQ TTM Result on 31-Mar-2001 [#1]

Stock

[MUDA] MUDA HOLDINGS BHD

Announcement Date

30-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- -2.61%

YoY- 93.27%

Quarter Report

MUDA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	428,302	443,398	442,479	451,078	455,935	451,018	448,268	-2.98%
YoY %	-3.40%	0.21%	-1.91%	-1.07%	1.09%	0.61%	-	-
Horiz. %	95.55%	98.91%	98.71%	100.63%	101.71%	100.61%	100.00%	-
PBT	4,278	7,210	28,195	39,288	40,135	44,364	30,776	-73.06%
YoY %	-40.67%	-74.43%	-28.24%	-2.11%	-9.53%	44.15%	-	-
Horiz. %	13.90%	23.43%	91.61%	127.66%	130.41%	144.15%	100.00%	-
Tax	672	23	-30	-379	-183	270	100	254.87%
YoY %	2,821.74%	176.67%	92.08%	-107.10%	-167.78%	170.00%	-	-
Horiz. %	672.00%	23.00%	-30.00%	-379.00%	-183.00%	270.00%	100.00%	-
NP	4,950	7,233	28,165	38,909	39,952	44,634	30,876	-70.39%
YoY %	-31.56%	-74.32%	-27.61%	-2.61%	-10.49%	44.56%	-	-
Horiz. %	16.03%	23.43%	91.22%	126.02%	129.39%	144.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,928	7,211	28,143	38,909	39,952	44,634	30,876	-70.47%
YoY %	-31.66%	-74.38%	-27.67%	-2.61%	-10.49%	44.56%	-	-
Horiz. %	15.96%	23.35%	91.15%	126.02%	129.39%	144.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-15.71%	-0.32%	0.11%	0.96%	0.46%	-0.61%	-0.32%	-
YoY %	-4,809.38%	-390.91%	-88.54%	108.70%	175.41%	-90.62%	-	-
Horiz. %	4,909.38%	100.00%	-34.38%	-300.00%	-143.75%	190.62%	100.00%	-
Total Cost	423,352	436,165	414,314	412,169	415,983	406,384	417,392	0.94%
YoY %	-2.94%	5.27%	0.52%	-0.92%	2.36%	-2.64%	-	-
Horiz. %	101.43%	104.50%	99.26%	98.75%	99.66%	97.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	396,587	411,525	307,560	386,114	371,003	349,688	337,161	11.39%
YoY %	-3.63%	33.80%	-20.34%	4.07%	6.10%	3.72%	-	-
Horiz. %	117.63%	122.06%	91.22%	114.52%	110.04%	103.72%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	4,298	6,082	6,082	6,082	6,082	4,792	4,792	-6.97%
YoY %	-29.33%	0.00%	0.00%	0.00%	26.92%	0.00%	-	-
Horiz. %	89.69%	126.92%	126.92%	126.92%	126.92%	100.00%	100.00%	-
Div Payout %	87.22%	84.34%	21.61%	15.63%	15.22%	10.74%	15.52%	-
YoY %	3.41%	290.28%	38.26%	2.69%	41.71%	-30.80%	-	-
Horiz. %	561.98%	543.43%	139.24%	100.71%	98.07%	69.20%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	396,587	411,525	307,560	386,114	371,003	349,688	337,161	11.39%
YoY %	-3.63%	33.80%	-20.34%	4.07%	6.10%	3.72%	-	-
Horiz. %	117.63%	122.06%	91.22%	114.52%	110.04%	103.72%	100.00%	-
NOSH	286,551	295,000	220,000	276,190	243,281	161,593	161,321	46.51%
YoY %	-2.86%	34.09%	-20.34%	13.53%	50.55%	0.17%	-	-
Horiz. %	177.63%	182.87%	136.37%	171.21%	150.81%	100.17%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	1.16%	1.63%	6.37%	8.63%	8.76%	9.90%	6.89%	-
YoY %	-28.83%	-74.41%	-26.19%	-1.48%	-11.52%	43.69%	-	-
Horiz. %	16.84%	23.66%	92.45%	125.25%	127.14%	143.69%	100.00%	-
ROE	1.24%	1.75%	9.15%	10.08%	10.77%	12.76%	9.16%	-
YoY %	-29.14%	-80.87%	-9.23%	-6.41%	-15.60%	39.30%	-	-
Horiz. %	13.54%	19.10%	99.89%	110.04%	117.58%	139.30%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	149.47	150.30	201.13	163.32	187.41	279.11	277.87	-33.78%
YoY %	-0.55%	-25.27%	23.15%	-12.85%	-32.85%	0.45%	-	-
Horiz. %	53.79%	54.09%	72.38%	58.78%	67.45%	100.45%	100.00%	-
EPS	1.72	2.44	12.79	14.09	16.42	27.62	19.14	-79.84%
YoY %	-29.51%	-80.92%	-9.23%	-14.19%	-40.55%	44.31%	-	-
Horiz. %	8.99%	12.75%	66.82%	73.62%	85.79%	144.31%	100.00%	-
DPS	1.50	2.06	2.76	2.20	2.50	3.00	3.00	-36.92%
YoY %	-27.18%	-25.36%	25.45%	-12.00%	-16.67%	0.00%	-	-
Horiz. %	50.00%	68.67%	92.00%	73.33%	83.33%	100.00%	100.00%	-
NAPS	1.384	1.395	1.398	1.398	1.525	2.164	2.09	-23.96%
YoY %	-0.79%	-0.21%	0.00%	-8.33%	-29.53%	3.54%	-	-
Horiz. %	66.22%	66.75%	66.89%	66.89%	72.97%	103.54%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 276,190
RPS	140.40	145.35	145.05	147.87	149.46	147.85	146.95	-2.98%
YoY %	-3.41%	0.21%	-1.91%	-1.06%	1.09%	0.61%	-	-
Horiz. %	95.54%	98.91%	98.71%	100.63%	101.71%	100.61%	100.00%	-
EPS	1.62	2.36	9.23	12.75	13.10	14.63	10.12	-70.41%
YoY %	-31.36%	-74.43%	-27.61%	-2.67%	-10.46%	44.57%	-	-
Horiz. %	16.01%	23.32%	91.21%	125.99%	129.45%	144.57%	100.00%	-
DPS	1.41	1.99	1.99	1.99	1.99	1.57	1.57	-6.89%
YoY %	-29.15%	0.00%	0.00%	0.00%	26.75%	0.00%	-	-
Horiz. %	89.81%	126.75%	126.75%	126.75%	126.75%	100.00%	100.00%	-
NAPS	1.3001	1.349	1.0082	1.2657	1.2162	1.1463	1.1053	11.39%
YoY %	-3.62%	33.80%	-20.34%	4.07%	6.10%	3.71%	-	-
Horiz. %	117.62%	122.05%	91.22%	114.51%	110.03%	103.71%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	0.69	0.66	0.75	0.66	0.70	1.74	1.81	-
P/RPS	0.46	0.44	0.37	0.40	0.37	0.62	0.65	-20.53%
YoY %	4.55%	18.92%	-7.50%	8.11%	-40.32%	-4.62%	-	-
Horiz. %	70.77%	67.69%	56.92%	61.54%	56.92%	95.38%	100.00%	-
P/EPS	40.12	27.00	5.86	4.68	4.26	6.30	9.46	161.31%
YoY %	48.59%	360.75%	25.21%	9.86%	-32.38%	-33.40%	-	-
Horiz. %	424.10%	285.41%	61.95%	49.47%	45.03%	66.60%	100.00%	-
EY	2.49	3.70	17.06	21.35	23.46	15.87	10.57	-61.75%
YoY %	-32.70%	-78.31%	-20.09%	-8.99%	47.83%	50.14%	-	-
Horiz. %	23.56%	35.00%	161.40%	201.99%	221.95%	150.14%	100.00%	-
DY	2.17	3.12	3.69	3.34	3.57	1.72	1.66	19.49%
YoY %	-30.45%	-15.45%	10.48%	-6.44%	107.56%	3.61%	-	-
Horiz. %	130.72%	187.95%	222.29%	201.20%	215.06%	103.61%	100.00%	-
P/NAPS	0.50	0.47	0.54	0.47	0.46	0.80	0.87	-30.80%
YoY %	6.38%	-12.96%	14.89%	2.17%	-42.50%	-8.05%	-	-
Horiz. %	57.47%	54.02%	62.07%	54.02%	52.87%	91.95%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	27/02/02	28/11/01	02/10/01	30/05/01	28/02/01	29/11/00	29/08/00	-
Price	0.67	0.67	0.67	0.74	0.72	0.88	1.92	-
P/RPS	0.45	0.45	0.33	0.45	0.38	0.32	0.69	-24.73%
YoY %	0.00%	36.36%	-26.67%	18.42%	18.75%	-53.62%	-	-
Horiz. %	65.22%	65.22%	47.83%	65.22%	55.07%	46.38%	100.00%	-
P/EPS	38.96	27.41	5.24	5.25	4.38	3.19	10.03	146.49%
YoY %	42.14%	423.09%	-0.19%	19.86%	37.30%	-68.20%	-	-
Horiz. %	388.43%	273.28%	52.24%	52.34%	43.67%	31.80%	100.00%	-
EY	2.57	3.65	19.09	19.04	22.81	31.39	9.97	-59.39%
YoY %	-29.59%	-80.88%	0.26%	-16.53%	-27.33%	214.84%	-	-
Horiz. %	25.78%	36.61%	191.47%	190.97%	228.79%	314.84%	100.00%	-
DY	2.24	3.08	4.13	2.98	3.47	3.41	1.56	27.19%
YoY %	-27.27%	-25.42%	38.59%	-14.12%	1.76%	118.59%	-	-
Horiz. %	143.59%	197.44%	264.74%	191.03%	222.44%	218.59%	100.00%	-
P/NAPS	0.48	0.48	0.48	0.53	0.47	0.41	0.92	-35.11%
YoY %	0.00%	0.00%	-9.43%	12.77%	14.63%	-55.43%	-	-
Horiz. %	52.17%	52.17%	52.17%	57.61%	51.09%	44.57%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos