[MUDA] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -94.17%
YoY- -90.02%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 996,672 1,054,820 1,054,820 1,082,684 1,048,604 864,524 566,580 11.95%
PBT 38,484 25,180 25,180 12,516 55,516 48,932 -14,948 -
Tax -11,016 -6,748 -6,748 -3,788 -12,656 -7,104 -3,940 22.81%
NP 27,468 18,432 18,432 8,728 42,860 41,828 -18,888 -
-
NP to SH 24,788 15,400 15,400 3,012 30,180 32,928 -18,988 -
-
Tax Rate 28.62% 26.80% 26.80% 30.27% 22.80% 14.52% - -
Total Cost 969,204 1,036,388 1,036,388 1,073,956 1,005,744 822,696 585,468 10.60%
-
Net Worth 805,334 0 583,967 586,656 545,564 515,240 448,327 12.42%
Dividend
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 805,334 0 583,967 586,656 545,564 515,240 448,327 12.42%
NOSH 305,051 305,051 303,748 302,400 299,760 296,115 293,024 0.80%
Ratio Analysis
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.76% 1.75% 1.75% 0.81% 4.09% 4.84% -3.33% -
ROE 3.08% 0.00% 2.64% 0.51% 5.53% 6.39% -4.24% -
Per Share
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 326.72 345.78 346.81 358.03 349.81 291.96 193.36 11.05%
EPS 8.12 5.08 5.08 1.00 10.08 11.12 -6.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 0.00 1.92 1.94 1.82 1.74 1.53 11.52%
Adjusted Per Share Value based on latest NOSH - 302,400
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 326.73 345.79 345.79 354.93 343.76 283.41 185.74 11.95%
EPS 8.13 5.05 5.05 0.99 9.89 10.79 -6.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6401 0.00 1.9144 1.9232 1.7885 1.6891 1.4697 12.42%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.70 0.71 0.71 0.94 0.81 0.95 0.60 -
P/RPS 0.52 0.21 0.20 0.26 0.23 0.33 0.31 10.89%
P/EPS 20.92 14.06 14.02 94.37 8.05 8.54 -9.26 -
EY 4.78 7.11 7.13 1.06 12.43 11.71 -10.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.37 0.48 0.45 0.55 0.39 10.40%
Price Multiplier on Announcement Date
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/14 - 21/05/13 31/05/12 26/05/11 19/05/10 27/05/09 -
Price 1.90 0.00 0.805 0.86 0.81 0.90 0.61 -
P/RPS 0.58 0.00 0.23 0.24 0.23 0.31 0.32 12.62%
P/EPS 23.38 0.00 15.90 86.34 8.05 8.09 -9.41 -
EY 4.28 0.00 6.29 1.16 12.43 12.36 -10.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.42 0.44 0.45 0.52 0.40 12.46%

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