[MUDA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 103.56%
YoY- -99.03%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,066,292 1,037,996 915,702 609,150 806,980 623,802 580,222 10.66%
PBT 24,948 53,220 61,544 122 71,238 16,676 5,250 29.63%
Tax -8,094 -5,224 -8,222 922 1,470 -4,838 -5,910 5.37%
NP 16,854 47,996 53,322 1,044 72,708 11,838 -660 -
-
NP to SH 14,134 37,068 42,846 676 69,334 9,478 -2,464 -
-
Tax Rate 32.44% 9.82% 13.36% -755.74% -2.06% 29.01% 112.57% -
Total Cost 1,049,438 990,000 862,380 608,106 734,272 611,964 580,882 10.35%
-
Net Worth 591,920 557,457 524,463 436,583 410,868 371,126 389,655 7.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 591,920 557,457 524,463 436,583 410,868 371,126 389,655 7.21%
NOSH 302,454 299,708 296,307 281,666 285,325 285,481 286,511 0.90%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.58% 4.62% 5.82% 0.17% 9.01% 1.90% -0.11% -
ROE 2.39% 6.65% 8.17% 0.15% 16.87% 2.55% -0.63% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 351.28 346.34 309.04 216.27 282.83 218.51 202.51 9.60%
EPS 4.68 12.38 14.46 0.24 24.30 3.32 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.86 1.77 1.55 1.44 1.30 1.36 6.18%
Adjusted Per Share Value based on latest NOSH - 293,930
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 349.55 340.28 300.19 199.69 264.55 204.50 190.21 10.66%
EPS 4.63 12.15 14.05 0.22 22.73 3.11 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9404 1.8275 1.7193 1.4312 1.3469 1.2166 1.2774 7.20%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.84 0.83 0.85 0.58 0.81 0.42 0.37 -
P/RPS 0.24 0.24 0.28 0.27 0.29 0.19 0.18 4.90%
P/EPS 18.04 6.71 5.88 241.67 3.33 12.65 -43.02 -
EY 5.54 14.90 17.01 0.41 30.00 7.90 -2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.48 0.37 0.56 0.32 0.27 8.05%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 23/08/11 26/08/10 25/08/09 29/08/08 28/08/07 24/08/06 -
Price 0.83 0.88 0.81 0.79 0.80 0.35 0.31 -
P/RPS 0.24 0.25 0.26 0.37 0.28 0.16 0.15 8.14%
P/EPS 17.83 7.12 5.60 329.17 3.29 10.54 -36.05 -
EY 5.61 14.05 17.85 0.30 30.37 9.49 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.46 0.51 0.56 0.27 0.23 10.98%

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