[MUDA] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -12.99%
YoY- 273.41%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,054,820 1,082,684 1,048,604 864,524 566,580 752,312 617,780 9.32%
PBT 25,180 12,516 55,516 48,932 -14,948 72,408 20,408 3.56%
Tax -6,748 -3,788 -12,656 -7,104 -3,940 8,068 -6,280 1.20%
NP 18,432 8,728 42,860 41,828 -18,888 80,476 14,128 4.52%
-
NP to SH 15,400 3,012 30,180 32,928 -18,988 75,036 11,696 4.68%
-
Tax Rate 26.80% 30.27% 22.80% 14.52% - -11.14% 30.77% -
Total Cost 1,036,388 1,073,956 1,005,744 822,696 585,468 671,836 603,652 9.42%
-
Net Worth 583,967 586,656 545,564 515,240 448,327 396,276 366,209 8.08%
Dividend
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 583,967 586,656 545,564 515,240 448,327 396,276 366,209 8.08%
NOSH 303,748 302,400 299,760 296,115 293,024 285,091 283,883 1.13%
Ratio Analysis
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.75% 0.81% 4.09% 4.84% -3.33% 10.70% 2.29% -
ROE 2.64% 0.51% 5.53% 6.39% -4.24% 18.94% 3.19% -
Per Share
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 346.81 358.03 349.81 291.96 193.36 263.88 217.62 8.07%
EPS 5.08 1.00 10.08 11.12 -6.48 26.32 4.12 3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.94 1.82 1.74 1.53 1.39 1.29 6.84%
Adjusted Per Share Value based on latest NOSH - 296,115
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 345.79 354.93 343.76 283.41 185.74 246.62 202.52 9.32%
EPS 5.05 0.99 9.89 10.79 -6.22 24.60 3.83 4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9144 1.9232 1.7885 1.6891 1.4697 1.2991 1.2005 8.08%
Price Multiplier on Financial Quarter End Date
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.71 0.94 0.81 0.95 0.60 0.41 0.34 -
P/RPS 0.20 0.26 0.23 0.33 0.31 0.16 0.16 3.78%
P/EPS 14.02 94.37 8.05 8.54 -9.26 1.56 8.25 9.23%
EY 7.13 1.06 12.43 11.71 -10.80 64.20 12.12 -8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.45 0.55 0.39 0.29 0.26 6.05%
Price Multiplier on Announcement Date
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 31/05/12 26/05/11 19/05/10 27/05/09 28/05/08 29/05/07 -
Price 0.805 0.86 0.81 0.90 0.61 0.73 0.32 -
P/RPS 0.23 0.24 0.23 0.31 0.32 0.28 0.15 7.38%
P/EPS 15.90 86.34 8.05 8.09 -9.41 2.77 7.77 12.66%
EY 6.29 1.16 12.43 12.36 -10.62 36.05 12.88 -11.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.45 0.52 0.40 0.53 0.25 9.02%

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