[MUDA] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -726.29%
YoY- -403.4%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 702,920 782,315 696,021 613,450 582,044 567,861 526,630 4.92%
PBT 26,407 61,298 22,898 -13,218 11,530 6,016 -3,447 -
Tax 14,247 -10,054 -5,897 -7,522 -3,081 -7,789 -1,037 -
NP 40,654 51,244 17,001 -20,740 8,449 -1,773 -4,484 -
-
NP to SH 37,844 45,545 14,415 -23,004 7,582 -1,773 -6,031 -
-
Tax Rate -53.95% 16.40% 25.75% - 26.72% 129.47% - -
Total Cost 662,266 731,071 679,020 634,190 573,595 569,634 531,114 3.74%
-
Net Worth 502,929 443,919 410,069 367,721 387,651 388,665 491,392 0.38%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,352 7,206 7,119 5,701 7,125 5,916 3,841 11.41%
Div Payout % 19.43% 15.82% 49.39% 0.00% 93.98% 0.00% 0.00% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 502,929 443,919 410,069 367,721 387,651 388,665 491,392 0.38%
NOSH 294,111 288,259 284,770 285,055 285,037 295,833 384,140 -4.34%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.78% 6.55% 2.44% -3.38% 1.45% -0.31% -0.85% -
ROE 7.52% 10.26% 3.52% -6.26% 1.96% -0.46% -1.23% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 239.00 271.39 244.41 215.20 204.20 191.95 137.09 9.69%
EPS 12.87 15.80 5.06 -8.07 2.66 -0.62 -1.57 -
DPS 2.50 2.50 2.50 2.00 2.50 2.00 1.00 16.48%
NAPS 1.71 1.54 1.44 1.29 1.36 1.3138 1.2792 4.95%
Adjusted Per Share Value based on latest NOSH - 284,959
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 230.43 256.46 228.17 201.10 190.81 186.16 172.64 4.92%
EPS 12.41 14.93 4.73 -7.54 2.49 -0.58 -1.98 -
DPS 2.41 2.36 2.33 1.87 2.34 1.94 1.26 11.40%
NAPS 1.6487 1.4553 1.3443 1.2055 1.2708 1.2741 1.6109 0.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.80 0.62 0.38 0.32 0.29 0.37 0.50 -
P/RPS 0.33 0.23 0.16 0.15 0.14 0.19 0.36 -1.43%
P/EPS 6.22 3.92 7.51 -3.97 10.90 -61.74 -31.85 -
EY 16.08 25.48 13.32 -25.22 9.17 -1.62 -3.14 -
DY 3.13 4.03 6.58 6.25 8.62 5.41 2.00 7.74%
P/NAPS 0.47 0.40 0.26 0.25 0.21 0.28 0.39 3.15%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 29/02/08 28/02/07 28/02/06 28/02/05 25/02/04 -
Price 0.83 0.59 0.34 0.37 0.31 0.37 0.52 -
P/RPS 0.35 0.22 0.14 0.17 0.15 0.19 0.38 -1.36%
P/EPS 6.45 3.73 6.72 -4.58 11.65 -61.74 -33.12 -
EY 15.50 26.78 14.89 -21.81 8.58 -1.62 -3.02 -
DY 3.01 4.24 7.35 5.41 8.06 5.41 1.92 7.77%
P/NAPS 0.49 0.38 0.24 0.29 0.23 0.28 0.41 3.01%

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