[MUDA] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 19.79%
YoY- -69.0%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,124,852 1,051,572 1,044,864 1,088,370 1,103,800 933,880 702,920 8.14%
PBT 41,142 34,699 51,948 30,074 38,924 54,287 26,407 7.66%
Tax -12,911 -10,145 -5,283 -8,901 21,536 -10,213 14,247 -
NP 28,231 24,554 46,665 21,173 60,460 44,074 40,654 -5.89%
-
NP to SH 26,255 21,759 43,226 16,014 51,662 36,010 37,844 -5.90%
-
Tax Rate 31.38% 29.24% 10.17% 29.60% -55.33% 18.81% -53.95% -
Total Cost 1,096,621 1,027,018 998,199 1,067,197 1,043,340 889,806 662,266 8.76%
-
Net Worth 841,940 814,486 799,233 587,280 579,851 536,572 502,929 8.96%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 91 91 91 15,953 51,315 7,452 7,352 -51.88%
Div Payout % 0.35% 0.42% 0.21% 99.62% 99.33% 20.70% 19.43% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 841,940 814,486 799,233 587,280 579,851 536,572 502,929 8.96%
NOSH 305,051 305,051 305,051 303,639 300,441 298,096 294,111 0.61%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.51% 2.33% 4.47% 1.95% 5.48% 4.72% 5.78% -
ROE 3.12% 2.67% 5.41% 2.73% 8.91% 6.71% 7.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 368.74 344.72 342.52 359.53 367.39 313.28 239.00 7.49%
EPS 8.61 7.13 14.20 5.29 17.19 12.08 12.87 -6.47%
DPS 0.03 0.03 0.03 5.27 17.08 2.50 2.50 -52.13%
NAPS 2.76 2.67 2.62 1.94 1.93 1.80 1.71 8.30%
Adjusted Per Share Value based on latest NOSH - 303,639
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 368.74 344.72 342.52 356.78 361.84 306.14 230.43 8.14%
EPS 8.61 7.13 14.20 5.25 16.94 11.80 12.41 -5.90%
DPS 0.03 0.03 0.03 5.23 16.82 2.44 2.41 -51.84%
NAPS 2.76 2.67 2.62 1.9252 1.9008 1.759 1.6487 8.96%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.15 1.30 0.915 0.74 0.88 0.85 0.80 -
P/RPS 0.58 0.38 0.27 0.21 0.24 0.27 0.33 9.85%
P/EPS 24.98 18.23 6.46 13.99 5.12 7.04 6.22 26.06%
EY 4.00 5.49 15.49 7.15 19.54 14.21 16.08 -20.68%
DY 0.01 0.02 0.03 7.12 19.41 2.94 3.13 -61.60%
P/NAPS 0.78 0.49 0.35 0.38 0.46 0.47 0.47 8.80%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 27/02/13 29/02/12 23/02/11 25/02/10 -
Price 2.45 1.60 1.50 0.73 0.97 0.77 0.83 -
P/RPS 0.66 0.46 0.44 0.20 0.26 0.25 0.35 11.14%
P/EPS 28.47 22.43 10.59 13.80 5.64 6.37 6.45 28.06%
EY 3.51 4.46 9.45 7.25 17.73 15.69 15.50 -21.91%
DY 0.01 0.02 0.02 7.22 17.61 3.25 3.01 -61.35%
P/NAPS 0.89 0.60 0.57 0.38 0.50 0.43 0.49 10.45%

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