[MUDA] YoY Annualized Quarter Result on 30-Mar-2013 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Mar-2013 [#1]
Profit Trend
QoQ- -3.83%
YoY- 411.29%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,162,016 1,029,872 996,672 1,054,820 1,082,684 1,048,604 864,524 5.04%
PBT 65,276 30,712 38,484 25,180 12,516 55,516 48,932 4.91%
Tax -20,164 -7,416 -11,016 -6,748 -3,788 -12,656 -7,104 18.97%
NP 45,112 23,296 27,468 18,432 8,728 42,860 41,828 1.26%
-
NP to SH 44,308 20,828 24,788 15,400 3,012 30,180 32,928 5.06%
-
Tax Rate 30.89% 24.15% 28.62% 26.80% 30.27% 22.80% 14.52% -
Total Cost 1,116,904 1,006,576 969,204 1,036,388 1,073,956 1,005,744 822,696 5.22%
-
Net Worth 848,041 820,587 805,334 583,967 586,656 545,564 515,240 8.65%
Dividend
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 848,041 820,587 805,334 583,967 586,656 545,564 515,240 8.65%
NOSH 305,051 305,051 305,051 303,748 302,400 299,760 296,115 0.49%
Ratio Analysis
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.88% 2.26% 2.76% 1.75% 0.81% 4.09% 4.84% -
ROE 5.22% 2.54% 3.08% 2.64% 0.51% 5.53% 6.39% -
Per Share
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 380.93 337.61 326.72 346.81 358.03 349.81 291.96 4.52%
EPS 14.52 6.84 8.12 5.08 1.00 10.08 11.12 4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.69 2.64 1.92 1.94 1.82 1.74 8.11%
Adjusted Per Share Value based on latest NOSH - 303,748
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 380.93 337.61 326.73 345.79 354.93 343.76 283.41 5.04%
EPS 14.53 6.83 8.13 5.05 0.99 9.89 10.79 5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7801 2.6901 2.6401 1.9144 1.9232 1.7885 1.6891 8.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.05 1.88 1.70 0.71 0.94 0.81 0.95 -
P/RPS 0.54 0.56 0.52 0.20 0.26 0.23 0.33 8.54%
P/EPS 14.11 27.53 20.92 14.02 94.37 8.05 8.54 8.72%
EY 7.09 3.63 4.78 7.13 1.06 12.43 11.71 -8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.64 0.37 0.48 0.45 0.55 5.06%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 28/05/14 21/05/13 31/05/12 26/05/11 19/05/10 -
Price 1.97 1.42 1.90 0.805 0.86 0.81 0.90 -
P/RPS 0.52 0.42 0.58 0.23 0.24 0.23 0.31 8.99%
P/EPS 13.56 20.80 23.38 15.90 86.34 8.05 8.09 8.98%
EY 7.37 4.81 4.28 6.29 1.16 12.43 12.36 -8.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.53 0.72 0.42 0.44 0.45 0.52 5.32%

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