[MUDA] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -16.19%
YoY- -8.35%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,054,820 1,054,820 1,082,684 1,048,604 864,524 566,580 752,312 6.98%
PBT 25,180 25,180 12,516 55,516 48,932 -14,948 72,408 -19.03%
Tax -6,748 -6,748 -3,788 -12,656 -7,104 -3,940 8,068 -
NP 18,432 18,432 8,728 42,860 41,828 -18,888 80,476 -25.51%
-
NP to SH 15,400 15,400 3,012 30,180 32,928 -18,988 75,036 -27.13%
-
Tax Rate 26.80% 26.80% 30.27% 22.80% 14.52% - -11.14% -
Total Cost 1,036,388 1,036,388 1,073,956 1,005,744 822,696 585,468 671,836 9.05%
-
Net Worth 0 583,967 586,656 545,564 515,240 448,327 396,276 -
Dividend
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 0 583,967 586,656 545,564 515,240 448,327 396,276 -
NOSH 305,051 303,748 302,400 299,760 296,115 293,024 285,091 1.36%
Ratio Analysis
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.75% 1.75% 0.81% 4.09% 4.84% -3.33% 10.70% -
ROE 0.00% 2.64% 0.51% 5.53% 6.39% -4.24% 18.94% -
Per Share
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 345.78 346.81 358.03 349.81 291.96 193.36 263.88 5.55%
EPS 5.08 5.08 1.00 10.08 11.12 -6.48 26.32 -28.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.92 1.94 1.82 1.74 1.53 1.39 -
Adjusted Per Share Value based on latest NOSH - 299,760
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 345.78 345.78 354.92 343.75 283.40 185.73 246.62 6.98%
EPS 5.08 5.05 0.99 9.89 10.79 -6.22 24.60 -27.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.9143 1.9231 1.7884 1.689 1.4697 1.2991 -
Price Multiplier on Financial Quarter End Date
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/03/13 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.71 0.71 0.94 0.81 0.95 0.60 0.41 -
P/RPS 0.21 0.20 0.26 0.23 0.33 0.31 0.16 5.58%
P/EPS 14.06 14.02 94.37 8.05 8.54 -9.26 1.56 55.19%
EY 7.11 7.13 1.06 12.43 11.71 -10.80 64.20 -35.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.37 0.48 0.45 0.55 0.39 0.29 -
Price Multiplier on Announcement Date
31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date - 21/05/13 31/05/12 26/05/11 19/05/10 27/05/09 28/05/08 -
Price 0.00 0.805 0.86 0.81 0.90 0.61 0.73 -
P/RPS 0.00 0.23 0.24 0.23 0.31 0.32 0.28 -
P/EPS 0.00 15.90 86.34 8.05 8.09 -9.41 2.77 -
EY 0.00 6.29 1.16 12.43 12.36 -10.62 36.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.44 0.45 0.52 0.40 0.53 -

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