[MUDA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 109.85%
YoY- 251.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 782,315 820,920 787,610 729,654 696,021 656,190 635,240 14.82%
PBT 61,299 60,668 50,179 35,898 22,898 -4,010 -7,505 -
Tax -10,054 -2,949 -2,743 -2,310 -5,897 -7,363 -6,986 27.32%
NP 51,245 57,719 47,436 33,588 17,001 -11,373 -14,491 -
-
NP to SH 45,546 53,953 44,343 30,250 14,415 -13,236 -17,033 -
-
Tax Rate 16.40% 4.86% 5.47% 6.43% 25.75% - - -
Total Cost 731,070 763,201 740,174 696,066 679,020 667,563 649,731 8.14%
-
Net Worth 443,944 419,337 411,266 396,276 285,047 368,338 368,671 13.12%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,206 7,126 7,126 7,126 7,126 5,699 5,699 16.84%
Div Payout % 15.82% 13.21% 16.07% 23.56% 49.44% 0.00% 0.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 443,944 419,337 411,266 396,276 285,047 368,338 368,671 13.12%
NOSH 288,275 291,206 285,601 285,091 285,047 285,533 283,593 1.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.55% 7.03% 6.02% 4.60% 2.44% -1.73% -2.28% -
ROE 10.26% 12.87% 10.78% 7.63% 5.06% -3.59% -4.62% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 271.38 281.90 275.77 255.94 244.18 229.81 224.00 13.57%
EPS 15.80 18.53 15.53 10.61 5.06 -4.64 -6.01 -
DPS 2.50 2.45 2.50 2.50 2.50 2.00 2.00 15.96%
NAPS 1.54 1.44 1.44 1.39 1.00 1.29 1.30 11.89%
Adjusted Per Share Value based on latest NOSH - 285,091
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 256.46 269.12 258.20 239.20 228.17 215.11 208.25 14.81%
EPS 14.93 17.69 14.54 9.92 4.73 -4.34 -5.58 -
DPS 2.36 2.34 2.34 2.34 2.34 1.87 1.87 16.70%
NAPS 1.4553 1.3747 1.3482 1.2991 0.9344 1.2075 1.2086 13.11%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 0.70 0.81 0.41 0.38 0.35 0.42 -
P/RPS 0.23 0.25 0.29 0.16 0.16 0.15 0.19 13.51%
P/EPS 3.92 3.78 5.22 3.86 7.51 -7.55 -6.99 -
EY 25.48 26.47 19.17 25.88 13.31 -13.24 -14.30 -
DY 4.03 3.50 3.09 6.10 6.58 5.71 4.76 -10.45%
P/NAPS 0.40 0.49 0.56 0.29 0.38 0.27 0.32 15.96%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 29/08/08 28/05/08 29/02/08 29/11/07 28/08/07 -
Price 0.59 0.63 0.80 0.73 0.34 0.35 0.35 -
P/RPS 0.22 0.22 0.29 0.29 0.14 0.15 0.16 23.53%
P/EPS 3.73 3.40 5.15 6.88 6.72 -7.55 -5.83 -
EY 26.78 29.41 19.41 14.54 14.87 -13.24 -17.16 -
DY 4.24 3.88 3.13 3.42 7.35 5.71 5.71 -17.92%
P/NAPS 0.38 0.44 0.56 0.53 0.34 0.27 0.27 25.45%

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