[MUDA] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -1.91%
YoY- -30.5%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,103,800 1,035,242 995,027 979,900 933,880 894,222 856,196 18.39%
PBT 38,949 44,814 50,125 55,933 54,287 52,694 57,118 -22.47%
Tax 21,535 3,834 -8,714 -11,601 -10,213 5,983 9,675 70.22%
NP 60,484 48,648 41,411 44,332 44,074 58,677 66,793 -6.38%
-
NP to SH 51,817 39,607 33,121 35,323 36,010 50,284 58,929 -8.19%
-
Tax Rate -55.29% -8.56% 17.38% 20.74% 18.81% -11.35% -16.94% -
Total Cost 1,043,316 986,594 953,616 935,568 889,806 835,545 789,403 20.37%
-
Net Worth 590,467 559,183 557,390 545,564 538,548 524,510 527,044 7.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 23,413 7,479 7,479 7,479 7,479 7,388 7,388 115.29%
Div Payout % 45.19% 18.89% 22.58% 21.18% 20.77% 14.69% 12.54% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 590,467 559,183 557,390 545,564 538,548 524,510 527,044 7.84%
NOSH 301,720 300,636 299,672 299,760 299,193 298,017 297,765 0.88%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.48% 4.70% 4.16% 4.52% 4.72% 6.56% 7.80% -
ROE 8.78% 7.08% 5.94% 6.47% 6.69% 9.59% 11.18% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 365.84 344.35 332.04 326.89 312.13 300.06 287.54 17.36%
EPS 17.17 13.17 11.05 11.78 12.04 16.87 19.79 -9.00%
DPS 7.76 2.50 2.50 2.50 2.50 2.50 2.50 112.34%
NAPS 1.957 1.86 1.86 1.82 1.80 1.76 1.77 6.90%
Adjusted Per Share Value based on latest NOSH - 299,760
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 361.85 339.38 326.19 321.23 306.15 293.15 280.68 18.39%
EPS 16.99 12.98 10.86 11.58 11.80 16.48 19.32 -8.18%
DPS 7.68 2.45 2.45 2.45 2.45 2.42 2.42 115.50%
NAPS 1.9357 1.8331 1.8272 1.7885 1.7655 1.7195 1.7278 7.84%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.88 0.83 0.83 0.81 0.85 0.82 0.85 -
P/RPS 0.24 0.24 0.25 0.25 0.27 0.27 0.30 -13.78%
P/EPS 5.12 6.30 7.51 6.87 7.06 4.86 4.30 12.30%
EY 19.52 15.87 13.32 14.55 14.16 20.58 23.28 -11.05%
DY 8.82 3.01 3.01 3.09 2.94 3.05 2.94 107.59%
P/NAPS 0.45 0.45 0.45 0.45 0.47 0.47 0.48 -4.20%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 21/11/11 23/08/11 26/05/11 23/02/11 25/11/10 26/08/10 -
Price 0.97 0.81 0.88 0.81 0.77 0.92 0.81 -
P/RPS 0.27 0.24 0.27 0.25 0.25 0.31 0.28 -2.38%
P/EPS 5.65 6.15 7.96 6.87 6.40 5.45 4.09 23.96%
EY 17.70 16.26 12.56 14.55 15.63 18.34 24.43 -19.28%
DY 8.00 3.09 2.84 3.09 3.25 2.72 3.09 88.22%
P/NAPS 0.50 0.44 0.47 0.45 0.43 0.52 0.46 5.70%

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