[MUDA] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 84.8%
YoY- 631.53%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 518,998 457,851 304,575 403,490 311,901 290,111 286,859 10.38%
PBT 26,610 30,772 61 35,619 8,338 2,625 8,475 20.99%
Tax -2,612 -4,111 461 735 -2,419 -2,955 -4,287 -7.92%
NP 23,998 26,661 522 36,354 5,919 -330 4,188 33.75%
-
NP to SH 18,534 21,423 338 34,667 4,739 -1,232 4,117 28.48%
-
Tax Rate 9.82% 13.36% -755.74% -2.06% 29.01% 112.57% 50.58% -
Total Cost 495,000 431,190 304,053 367,136 305,982 290,441 282,671 9.78%
-
Net Worth 557,457 524,463 436,583 410,868 371,126 389,655 360,109 7.55%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 557,457 524,463 436,583 410,868 371,126 389,655 360,109 7.55%
NOSH 299,708 296,307 281,666 285,325 285,481 286,511 283,931 0.90%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.62% 5.82% 0.17% 9.01% 1.90% -0.11% 1.46% -
ROE 3.32% 4.08% 0.08% 8.44% 1.28% -0.32% 1.14% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 173.17 154.52 108.13 141.41 109.25 101.26 101.03 9.39%
EPS 6.19 7.23 0.12 12.15 1.66 -0.43 1.45 27.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.77 1.55 1.44 1.30 1.36 1.2683 6.58%
Adjusted Per Share Value based on latest NOSH - 285,601
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 170.14 150.09 99.85 132.27 102.25 95.10 94.04 10.38%
EPS 6.08 7.02 0.11 11.36 1.55 -0.40 1.35 28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8275 1.7193 1.4312 1.3469 1.2166 1.2774 1.1805 7.55%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.83 0.85 0.58 0.81 0.42 0.37 0.31 -
P/RPS 0.48 0.55 0.54 0.57 0.38 0.37 0.31 7.55%
P/EPS 13.42 11.76 483.33 6.67 25.30 -86.05 21.38 -7.46%
EY 7.45 8.51 0.21 15.00 3.95 -1.16 4.68 8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.37 0.56 0.32 0.27 0.24 11.03%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 26/08/10 25/08/09 29/08/08 28/08/07 24/08/06 25/08/05 -
Price 0.88 0.81 0.79 0.80 0.35 0.31 0.31 -
P/RPS 0.51 0.52 0.73 0.57 0.32 0.31 0.31 8.64%
P/EPS 14.23 11.20 658.33 6.58 21.08 -72.09 21.38 -6.55%
EY 7.03 8.93 0.15 15.19 4.74 -1.39 4.68 7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.51 0.56 0.27 0.23 0.24 11.84%

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