[MUDA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -51.61%
YoY- -27.14%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 702,920 660,229 683,400 735,882 782,315 820,920 787,610 -7.28%
PBT 26,407 26,602 25,741 39,460 61,299 60,668 50,179 -34.74%
Tax 14,247 -11,924 -10,328 -13,056 -10,054 -2,949 -2,743 -
NP 40,654 14,678 15,413 26,404 51,245 57,719 47,436 -9.74%
-
NP to SH 37,844 10,768 11,217 22,040 45,546 53,953 44,343 -10.00%
-
Tax Rate -53.95% 44.82% 40.12% 33.09% 16.40% 4.86% 5.47% -
Total Cost 662,266 645,551 667,987 709,478 731,070 763,201 740,174 -7.12%
-
Net Worth 295,534 459,345 455,592 448,327 443,944 419,337 411,266 -19.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,388 7,206 7,206 7,206 7,206 7,126 7,126 2.42%
Div Payout % 19.52% 66.93% 64.25% 32.70% 15.82% 13.21% 16.07% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 295,534 459,345 455,592 448,327 443,944 419,337 411,266 -19.72%
NOSH 295,534 294,452 293,930 293,024 288,275 291,206 285,601 2.29%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.78% 2.22% 2.26% 3.59% 6.55% 7.03% 6.02% -
ROE 12.81% 2.34% 2.46% 4.92% 10.26% 12.87% 10.78% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 237.85 224.22 232.50 251.13 271.38 281.90 275.77 -9.36%
EPS 12.81 3.66 3.82 7.52 15.80 18.53 15.53 -12.01%
DPS 2.50 2.45 2.50 2.46 2.50 2.45 2.50 0.00%
NAPS 1.00 1.56 1.55 1.53 1.54 1.44 1.44 -21.52%
Adjusted Per Share Value based on latest NOSH - 293,024
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 230.43 216.44 224.03 241.24 256.46 269.12 258.20 -7.28%
EPS 12.41 3.53 3.68 7.23 14.93 17.69 14.54 -9.99%
DPS 2.42 2.36 2.36 2.36 2.36 2.34 2.34 2.26%
NAPS 0.9688 1.5058 1.4935 1.4697 1.4553 1.3747 1.3482 -19.72%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.73 0.58 0.60 0.62 0.70 0.81 -
P/RPS 0.34 0.33 0.25 0.24 0.23 0.25 0.29 11.15%
P/EPS 6.25 19.96 15.20 7.98 3.92 3.78 5.22 12.71%
EY 16.01 5.01 6.58 12.54 25.48 26.47 19.17 -11.28%
DY 3.13 3.35 4.31 4.10 4.03 3.50 3.09 0.85%
P/NAPS 0.80 0.47 0.37 0.39 0.40 0.49 0.56 26.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 25/08/09 27/05/09 26/02/09 25/11/08 29/08/08 -
Price 0.83 0.81 0.79 0.61 0.59 0.63 0.80 -
P/RPS 0.35 0.36 0.34 0.24 0.22 0.22 0.29 13.31%
P/EPS 6.48 22.15 20.70 8.11 3.73 3.40 5.15 16.50%
EY 15.43 4.51 4.83 12.33 26.78 29.41 19.41 -14.14%
DY 3.01 3.02 3.16 4.03 4.24 3.88 3.13 -2.56%
P/NAPS 0.83 0.52 0.51 0.40 0.38 0.44 0.56 29.90%

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