[MUDA] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -27.66%
YoY- 215.96%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,103,800 933,880 702,920 782,315 696,021 613,450 582,044 11.25%
PBT 38,924 54,287 26,407 61,298 22,898 -13,218 11,530 22.46%
Tax 21,536 -10,213 14,247 -10,054 -5,897 -7,522 -3,081 -
NP 60,460 44,074 40,654 51,244 17,001 -20,740 8,449 38.79%
-
NP to SH 51,662 36,010 37,844 45,545 14,415 -23,004 7,582 37.66%
-
Tax Rate -55.33% 18.81% -53.95% 16.40% 25.75% - 26.72% -
Total Cost 1,043,340 889,806 662,266 731,071 679,020 634,190 573,595 10.47%
-
Net Worth 579,851 536,572 502,929 443,919 410,069 367,721 387,651 6.93%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 51,315 7,452 7,352 7,206 7,119 5,701 7,125 38.94%
Div Payout % 99.33% 20.70% 19.43% 15.82% 49.39% 0.00% 93.98% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 579,851 536,572 502,929 443,919 410,069 367,721 387,651 6.93%
NOSH 300,441 298,096 294,111 288,259 284,770 285,055 285,037 0.88%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.48% 4.72% 5.78% 6.55% 2.44% -3.38% 1.45% -
ROE 8.91% 6.71% 7.52% 10.26% 3.52% -6.26% 1.96% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 367.39 313.28 239.00 271.39 244.41 215.20 204.20 10.27%
EPS 17.19 12.08 12.87 15.80 5.06 -8.07 2.66 36.45%
DPS 17.08 2.50 2.50 2.50 2.50 2.00 2.50 37.72%
NAPS 1.93 1.80 1.71 1.54 1.44 1.29 1.36 6.00%
Adjusted Per Share Value based on latest NOSH - 288,275
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 361.85 306.15 230.43 256.46 228.17 201.10 190.81 11.25%
EPS 16.94 11.80 12.41 14.93 4.73 -7.54 2.49 37.63%
DPS 16.82 2.44 2.41 2.36 2.33 1.87 2.34 38.90%
NAPS 1.9009 1.759 1.6487 1.4553 1.3443 1.2055 1.2708 6.93%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.88 0.85 0.80 0.62 0.38 0.32 0.29 -
P/RPS 0.24 0.27 0.33 0.23 0.16 0.15 0.14 9.39%
P/EPS 5.12 7.04 6.22 3.92 7.51 -3.97 10.90 -11.82%
EY 19.54 14.21 16.08 25.48 13.32 -25.22 9.17 13.43%
DY 19.41 2.94 3.13 4.03 6.58 6.25 8.62 14.47%
P/NAPS 0.46 0.47 0.47 0.40 0.26 0.25 0.21 13.95%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 23/02/11 25/02/10 26/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.97 0.77 0.83 0.59 0.34 0.37 0.31 -
P/RPS 0.26 0.25 0.35 0.22 0.14 0.17 0.15 9.59%
P/EPS 5.64 6.37 6.45 3.73 6.72 -4.58 11.65 -11.38%
EY 17.73 15.69 15.50 26.78 14.89 -21.81 8.58 12.85%
DY 17.61 3.25 3.01 4.24 7.35 5.41 8.06 13.90%
P/NAPS 0.50 0.43 0.49 0.38 0.24 0.29 0.23 13.81%

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