[MUDA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 247.42%
YoY- 278.53%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,150,580 1,032,794 1,002,162 1,015,050 1,066,292 1,037,996 915,702 3.87%
PBT 44,860 27,646 39,576 57,698 24,948 53,220 61,544 -5.12%
Tax -11,794 -9,226 -8,730 -5,966 -8,094 -5,224 -8,222 6.19%
NP 33,066 18,420 30,846 51,732 16,854 47,996 53,322 -7.64%
-
NP to SH 33,302 17,884 29,454 53,502 14,134 37,068 42,846 -4.10%
-
Tax Rate 26.29% 33.37% 22.06% 10.34% 32.44% 9.82% 13.36% -
Total Cost 1,117,514 1,014,374 971,316 963,318 1,049,438 990,000 862,380 4.40%
-
Net Worth 854,142 826,688 814,486 625,354 591,920 557,457 524,463 8.46%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 854,142 826,688 814,486 625,354 591,920 557,457 524,463 8.46%
NOSH 305,051 305,051 305,051 305,051 302,454 299,708 296,307 0.48%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.87% 1.78% 3.08% 5.10% 1.58% 4.62% 5.82% -
ROE 3.90% 2.16% 3.62% 8.56% 2.39% 6.65% 8.17% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 377.18 338.56 328.52 332.75 351.28 346.34 309.04 3.37%
EPS 10.92 5.86 9.66 17.60 4.68 12.38 14.46 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.71 2.67 2.05 1.95 1.86 1.77 7.93%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 377.19 338.57 328.53 332.76 349.55 340.28 300.19 3.87%
EPS 10.92 5.86 9.66 17.54 4.63 12.15 14.05 -4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8001 2.7101 2.6701 2.0501 1.9404 1.8275 1.7193 8.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.18 1.22 2.03 0.775 0.84 0.83 0.85 -
P/RPS 0.58 0.36 0.62 0.23 0.24 0.24 0.28 12.89%
P/EPS 19.97 20.81 21.02 4.42 18.04 6.71 5.88 22.57%
EY 5.01 4.81 4.76 22.63 5.54 14.90 17.01 -18.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.45 0.76 0.38 0.43 0.45 0.48 8.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 28/08/14 21/08/13 30/08/12 23/08/11 26/08/10 -
Price 1.90 1.04 2.23 0.78 0.83 0.88 0.81 -
P/RPS 0.50 0.31 0.68 0.23 0.24 0.25 0.26 11.50%
P/EPS 17.40 17.74 23.10 4.45 17.83 7.12 5.60 20.77%
EY 5.75 5.64 4.33 22.49 5.61 14.05 17.85 -17.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.38 0.84 0.38 0.43 0.47 0.46 6.72%

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