[MUDA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 107.12%
YoY- -99.03%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 533,146 518,998 457,851 304,575 403,490 311,901 290,111 10.66%
PBT 12,474 26,610 30,772 61 35,619 8,338 2,625 29.63%
Tax -4,047 -2,612 -4,111 461 735 -2,419 -2,955 5.37%
NP 8,427 23,998 26,661 522 36,354 5,919 -330 -
-
NP to SH 7,067 18,534 21,423 338 34,667 4,739 -1,232 -
-
Tax Rate 32.44% 9.82% 13.36% -755.74% -2.06% 29.01% 112.57% -
Total Cost 524,719 495,000 431,190 304,053 367,136 305,982 290,441 10.35%
-
Net Worth 591,920 557,457 524,463 436,583 410,868 371,126 389,655 7.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 591,920 557,457 524,463 436,583 410,868 371,126 389,655 7.21%
NOSH 302,454 299,708 296,307 281,666 285,325 285,481 286,511 0.90%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.58% 4.62% 5.82% 0.17% 9.01% 1.90% -0.11% -
ROE 1.19% 3.32% 4.08% 0.08% 8.44% 1.28% -0.32% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 175.64 173.17 154.52 108.13 141.41 109.25 101.26 9.60%
EPS 2.34 6.19 7.23 0.12 12.15 1.66 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.86 1.77 1.55 1.44 1.30 1.36 6.18%
Adjusted Per Share Value based on latest NOSH - 293,930
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 174.78 170.14 150.09 99.85 132.27 102.25 95.10 10.66%
EPS 2.32 6.08 7.02 0.11 11.36 1.55 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9404 1.8275 1.7193 1.4312 1.3469 1.2166 1.2774 7.20%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.84 0.83 0.85 0.58 0.81 0.42 0.37 -
P/RPS 0.48 0.48 0.55 0.54 0.57 0.38 0.37 4.42%
P/EPS 36.08 13.42 11.76 483.33 6.67 25.30 -86.05 -
EY 2.77 7.45 8.51 0.21 15.00 3.95 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.48 0.37 0.56 0.32 0.27 8.05%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 23/08/11 26/08/10 25/08/09 29/08/08 28/08/07 24/08/06 -
Price 0.83 0.88 0.81 0.79 0.80 0.35 0.31 -
P/RPS 0.47 0.51 0.52 0.73 0.57 0.32 0.31 7.17%
P/EPS 35.65 14.23 11.20 658.33 6.58 21.08 -72.09 -
EY 2.80 7.03 8.93 0.15 15.19 4.74 -1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.46 0.51 0.56 0.27 0.23 10.98%

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