[MUDA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -13.11%
YoY- 27.47%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,088,370 1,092,604 1,117,948 1,112,320 1,103,800 1,035,242 995,027 6.13%
PBT 30,074 24,043 24,813 28,199 38,949 44,814 50,125 -28.75%
Tax -8,901 12,021 20,100 23,752 21,535 3,834 -8,714 1.41%
NP 21,173 36,064 44,913 51,951 60,484 48,648 41,411 -35.92%
-
NP to SH 16,015 33,366 40,350 45,025 51,817 39,607 33,121 -38.25%
-
Tax Rate 29.60% -50.00% -81.01% -84.23% -55.29% -8.56% 17.38% -
Total Cost 1,067,197 1,056,540 1,073,035 1,060,369 1,043,316 986,594 953,616 7.75%
-
Net Worth 586,023 585,727 591,920 586,656 590,467 559,183 557,390 3.38%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 23,413 23,413 23,413 23,413 7,479 7,479 -
Div Payout % - 70.17% 58.03% 52.00% 45.19% 18.89% 22.58% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 586,023 585,727 591,920 586,656 590,467 559,183 557,390 3.38%
NOSH 303,639 303,486 302,454 301,744 301,720 300,636 299,672 0.87%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.95% 3.30% 4.02% 4.67% 5.48% 4.70% 4.16% -
ROE 2.73% 5.70% 6.82% 7.67% 8.78% 7.08% 5.94% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 358.44 360.02 368.29 367.83 365.84 344.35 332.04 5.20%
EPS 5.27 10.99 13.29 14.89 17.17 13.17 11.05 -38.82%
DPS 0.00 7.76 7.76 7.76 7.76 2.50 2.50 -
NAPS 1.93 1.93 1.95 1.94 1.957 1.86 1.86 2.48%
Adjusted Per Share Value based on latest NOSH - 302,400
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 356.79 358.18 366.49 364.64 361.85 339.38 326.19 6.13%
EPS 5.25 10.94 13.23 14.76 16.99 12.98 10.86 -38.26%
DPS 0.00 7.68 7.68 7.68 7.68 2.45 2.45 -
NAPS 1.9211 1.9201 1.9404 1.9232 1.9357 1.8331 1.8272 3.38%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.74 0.79 0.84 0.94 0.88 0.83 0.83 -
P/RPS 0.21 0.22 0.23 0.26 0.24 0.24 0.25 -10.92%
P/EPS 14.03 7.19 6.32 6.31 5.12 6.30 7.51 51.39%
EY 7.13 13.92 15.82 15.84 19.52 15.87 13.32 -33.94%
DY 0.00 9.82 9.24 8.26 8.82 3.01 3.01 -
P/NAPS 0.38 0.41 0.43 0.48 0.45 0.45 0.45 -10.61%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 20/11/12 30/08/12 31/05/12 29/02/12 21/11/11 23/08/11 -
Price 0.73 0.76 0.83 0.86 0.97 0.81 0.88 -
P/RPS 0.20 0.21 0.23 0.23 0.27 0.24 0.27 -18.05%
P/EPS 13.84 6.91 6.24 5.78 5.65 6.15 7.96 44.35%
EY 7.23 14.47 16.02 17.31 17.70 16.26 12.56 -30.68%
DY 0.00 10.21 9.35 9.02 8.00 3.09 2.84 -
P/NAPS 0.38 0.39 0.43 0.44 0.50 0.44 0.47 -13.15%

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