[MUDA] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 23.91%
YoY- -169.8%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 582,045 597,008 590,640 576,283 567,861 558,793 546,945 4.22%
PBT 11,530 11,628 7,931 6,452 6,016 10,437 8,288 24.54%
Tax -3,081 -5,817 -5,440 -7,662 -7,789 -10,413 -10,292 -55.15%
NP 8,449 5,811 2,491 -1,210 -1,773 24 -2,004 -
-
NP to SH 7,582 5,614 2,420 -1,349 -1,773 -225 -2,253 -
-
Tax Rate 26.72% 50.03% 68.59% 118.75% 129.47% 99.77% 124.18% -
Total Cost 573,596 591,197 588,149 577,493 569,634 558,769 548,949 2.96%
-
Net Worth 386,149 376,229 359,653 359,174 371,773 362,947 361,791 4.42%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 7,092 5,916 5,916 5,916 5,916 2,504 2,504 99.80%
Div Payout % 93.55% 105.39% 244.49% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 386,149 376,229 359,653 359,174 371,773 362,947 361,791 4.42%
NOSH 283,703 284,634 283,571 284,157 295,833 285,492 283,246 0.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.45% 0.97% 0.42% -0.21% -0.31% 0.00% -0.37% -
ROE 1.96% 1.49% 0.67% -0.38% -0.48% -0.06% -0.62% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 205.16 209.75 208.29 202.80 191.95 195.73 193.10 4.10%
EPS 2.67 1.97 0.85 -0.47 -0.60 -0.08 -0.80 -
DPS 2.50 2.08 2.09 2.08 2.00 0.88 0.88 100.20%
NAPS 1.3611 1.3218 1.2683 1.264 1.2567 1.2713 1.2773 4.31%
Adjusted Per Share Value based on latest NOSH - 284,157
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 190.81 195.71 193.62 188.92 186.16 183.18 179.30 4.22%
EPS 2.49 1.84 0.79 -0.44 -0.58 -0.07 -0.74 -
DPS 2.33 1.94 1.94 1.94 1.94 0.82 0.82 100.23%
NAPS 1.2659 1.2334 1.179 1.1775 1.2188 1.1898 1.186 4.42%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.31 0.31 0.33 0.37 0.43 0.50 -
P/RPS 0.14 0.15 0.15 0.16 0.19 0.22 0.26 -33.73%
P/EPS 10.85 15.72 36.33 -69.51 -61.74 -545.61 -62.86 -
EY 9.22 6.36 2.75 -1.44 -1.62 -0.18 -1.59 -
DY 8.62 6.71 6.73 6.31 5.41 2.04 1.77 186.48%
P/NAPS 0.21 0.23 0.24 0.26 0.29 0.34 0.39 -33.73%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 15/11/05 25/08/05 30/05/05 28/02/05 24/11/04 26/08/04 -
Price 0.31 0.30 0.31 0.30 0.37 0.38 0.45 -
P/RPS 0.15 0.14 0.15 0.15 0.19 0.19 0.23 -24.73%
P/EPS 11.60 15.21 36.33 -63.19 -61.74 -482.17 -56.57 -
EY 8.62 6.57 2.75 -1.58 -1.62 -0.21 -1.77 -
DY 8.06 6.93 6.73 6.94 5.41 2.31 1.96 156.01%
P/NAPS 0.23 0.23 0.24 0.24 0.29 0.30 0.35 -24.35%

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