[MUDA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2353.65%
YoY- -73.65%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,037,672 1,052,600 917,450 662,381 825,162 658,630 601,644 9.50%
PBT 23,313 43,188 55,818 20,769 67,032 16,672 4,394 32.03%
Tax -7,625 5,060 -13,669 -2,650 -157 -4,088 -4,300 10.00%
NP 15,688 48,248 42,149 18,118 66,874 12,584 94 134.45%
-
NP to SH 13,368 37,969 33,173 16,586 62,957 10,240 -2,784 -
-
Tax Rate 32.71% -11.72% 24.49% 12.76% 0.23% 24.52% 97.86% -
Total Cost 1,021,984 1,004,352 875,301 644,262 758,288 646,046 601,549 9.22%
-
Net Worth 585,727 557,470 524,416 457,698 413,588 366,933 388,997 7.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 585,727 557,470 524,416 457,698 413,588 366,933 388,997 7.05%
NOSH 303,486 299,715 297,964 293,396 287,214 284,444 286,027 0.99%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.51% 4.58% 4.59% 2.74% 8.10% 1.91% 0.02% -
ROE 2.28% 6.81% 6.33% 3.62% 15.22% 2.79% -0.72% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 341.92 351.20 307.91 225.76 287.30 231.55 210.34 8.42%
EPS 4.41 12.67 11.13 5.65 21.92 3.60 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.86 1.76 1.56 1.44 1.29 1.36 6.00%
Adjusted Per Share Value based on latest NOSH - 294,452
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 340.17 345.07 300.76 217.14 270.51 215.91 197.23 9.50%
EPS 4.38 12.45 10.87 5.44 20.64 3.36 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9201 1.8275 1.7192 1.5004 1.3558 1.2029 1.2752 7.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.79 0.83 0.82 0.73 0.70 0.35 0.31 -
P/RPS 0.23 0.24 0.27 0.32 0.24 0.15 0.15 7.37%
P/EPS 17.93 6.55 7.37 12.91 3.19 9.72 -31.85 -
EY 5.58 15.26 13.58 7.74 31.31 10.29 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.47 0.47 0.49 0.27 0.23 10.10%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 21/11/11 25/11/10 25/11/09 25/11/08 29/11/07 21/11/06 -
Price 0.76 0.81 0.92 0.81 0.63 0.35 0.34 -
P/RPS 0.22 0.23 0.30 0.36 0.22 0.15 0.16 5.44%
P/EPS 17.25 6.39 8.26 14.33 2.87 9.72 -34.93 -
EY 5.80 15.64 12.10 6.98 34.79 10.29 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.52 0.52 0.44 0.27 0.25 7.68%

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