[MUDA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -5.42%
YoY- -64.79%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,036,578 996,906 1,006,970 1,037,672 1,052,600 917,450 662,381 7.74%
PBT 29,838 32,810 49,553 23,313 43,188 55,818 20,769 6.22%
Tax -7,618 -8,304 -7,121 -7,625 5,060 -13,669 -2,650 19.23%
NP 22,220 24,506 42,432 15,688 48,248 42,149 18,118 3.45%
-
NP to SH 21,861 23,509 43,658 13,368 37,969 33,173 16,586 4.70%
-
Tax Rate 25.53% 25.31% 14.37% 32.71% -11.72% 24.49% 12.76% -
Total Cost 1,014,358 972,400 964,538 1,021,984 1,004,352 875,301 644,262 7.85%
-
Net Worth 835,839 808,385 786,861 585,727 557,470 524,416 457,698 10.55%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 835,839 808,385 786,861 585,727 557,470 524,416 457,698 10.55%
NOSH 305,051 305,051 304,985 303,486 299,715 297,964 293,396 0.65%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.14% 2.46% 4.21% 1.51% 4.58% 4.59% 2.74% -
ROE 2.62% 2.91% 5.55% 2.28% 6.81% 6.33% 3.62% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 339.81 326.80 330.17 341.92 351.20 307.91 225.76 7.04%
EPS 7.16 7.71 14.35 4.41 12.67 11.13 5.65 4.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.65 2.58 1.93 1.86 1.76 1.56 9.83%
Adjusted Per Share Value based on latest NOSH - 303,486
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 339.81 326.80 330.10 340.16 345.06 300.75 217.14 7.74%
EPS 7.16 7.71 14.31 4.38 12.45 10.87 5.44 4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.65 2.5794 1.9201 1.8275 1.7191 1.5004 10.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.16 2.21 0.82 0.79 0.83 0.82 0.73 -
P/RPS 0.34 0.68 0.25 0.23 0.24 0.27 0.32 1.01%
P/EPS 16.19 28.68 5.73 17.93 6.55 7.37 12.91 3.84%
EY 6.18 3.49 17.46 5.58 15.26 13.58 7.74 -3.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.83 0.32 0.41 0.45 0.47 0.47 -1.85%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 13/11/15 20/11/14 25/11/13 20/11/12 21/11/11 25/11/10 25/11/09 -
Price 1.62 1.56 0.93 0.76 0.81 0.92 0.81 -
P/RPS 0.48 0.48 0.28 0.22 0.23 0.30 0.36 4.90%
P/EPS 22.61 20.24 6.50 17.25 6.39 8.26 14.33 7.89%
EY 4.42 4.94 15.39 5.80 15.64 12.10 6.98 -7.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.36 0.39 0.44 0.52 0.52 2.12%

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