[MUDA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.89%
YoY- -63.02%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 1,044,864 1,018,933 1,081,346 1,082,634 1,081,404 1,088,370 1,092,604 -3.50%
PBT 51,948 43,460 47,733 30,190 33,240 30,074 24,043 85.02%
Tax -5,283 -7,028 -7,852 -8,228 -9,641 -8,901 12,021 -
NP 46,665 36,432 39,881 21,962 23,599 21,173 36,064 22.85%
-
NP to SH 43,226 36,594 36,590 16,648 19,112 16,015 33,366 22.97%
-
Tax Rate 10.17% 16.17% 16.45% 27.25% 29.00% 29.60% -50.00% -
Total Cost 998,199 982,501 1,041,465 1,060,672 1,057,805 1,067,197 1,056,540 -4.43%
-
Net Worth 799,233 786,861 625,354 0 583,967 586,023 585,727 28.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 23,413 -
Div Payout % - - - - - - 70.17% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Net Worth 799,233 786,861 625,354 0 583,967 586,023 585,727 28.17%
NOSH 305,051 304,985 305,051 305,051 303,748 303,639 303,486 0.41%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.47% 3.58% 3.69% 2.03% 2.18% 1.95% 3.30% -
ROE 5.41% 4.65% 5.85% 0.00% 3.27% 2.73% 5.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 342.52 334.09 354.48 354.90 355.55 358.44 360.02 -3.90%
EPS 14.17 12.00 11.99 5.46 6.28 5.27 10.99 22.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.76 -
NAPS 2.62 2.58 2.05 0.00 1.92 1.93 1.93 27.65%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 342.53 334.03 354.49 354.91 354.51 356.79 358.18 -3.50%
EPS 14.17 12.00 12.00 5.46 6.27 5.25 10.94 22.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.68 -
NAPS 2.6201 2.5795 2.0501 0.00 1.9144 1.9211 1.9201 28.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 -
Price 0.915 0.82 0.775 0.71 0.71 0.74 0.79 -
P/RPS 0.27 0.25 0.22 0.20 0.20 0.21 0.22 17.77%
P/EPS 6.46 6.83 6.46 13.01 11.30 14.03 7.19 -8.19%
EY 15.49 14.63 15.48 7.69 8.85 7.13 13.92 8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.82 -
P/NAPS 0.35 0.32 0.38 0.00 0.37 0.38 0.41 -11.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date - - - - 21/05/13 27/02/13 20/11/12 -
Price 0.00 0.00 0.00 0.00 0.805 0.73 0.76 -
P/RPS 0.00 0.00 0.00 0.00 0.23 0.20 0.21 -
P/EPS 0.00 0.00 0.00 0.00 12.81 13.84 6.91 -
EY 0.00 0.00 0.00 0.00 7.81 7.23 14.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.21 -
P/NAPS 0.00 0.00 0.00 0.00 0.42 0.38 0.39 -

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