[MUDA] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 160.24%
YoY- 6238.17%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 507,525 533,146 518,998 457,851 304,575 403,490 311,901 8.44%
PBT 28,849 12,474 26,610 30,772 61 35,619 8,338 22.95%
Tax -2,983 -4,047 -2,612 -4,111 461 735 -2,419 3.55%
NP 25,866 8,427 23,998 26,661 522 36,354 5,919 27.83%
-
NP to SH 26,751 7,067 18,534 21,423 338 34,667 4,739 33.40%
-
Tax Rate 10.34% 32.44% 9.82% 13.36% -755.74% -2.06% 29.01% -
Total Cost 481,659 524,719 495,000 431,190 304,053 367,136 305,982 7.84%
-
Net Worth 625,354 591,920 557,457 524,463 436,583 410,868 371,126 9.07%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 625,354 591,920 557,457 524,463 436,583 410,868 371,126 9.07%
NOSH 305,051 302,454 299,708 296,307 281,666 285,325 285,481 1.11%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.10% 1.58% 4.62% 5.82% 0.17% 9.01% 1.90% -
ROE 4.28% 1.19% 3.32% 4.08% 0.08% 8.44% 1.28% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 166.37 175.64 173.17 154.52 108.13 141.41 109.25 7.25%
EPS 8.80 2.34 6.19 7.23 0.12 12.15 1.66 32.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.95 1.86 1.77 1.55 1.44 1.30 7.87%
Adjusted Per Share Value based on latest NOSH - 297,765
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 166.38 174.78 170.14 150.09 99.85 132.27 102.25 8.44%
EPS 8.77 2.32 6.08 7.02 0.11 11.36 1.55 33.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0501 1.9404 1.8275 1.7193 1.4312 1.3469 1.2166 9.07%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.775 0.84 0.83 0.85 0.58 0.81 0.42 -
P/RPS 0.47 0.48 0.48 0.55 0.54 0.57 0.38 3.60%
P/EPS 8.84 36.08 13.42 11.76 483.33 6.67 25.30 -16.06%
EY 11.32 2.77 7.45 8.51 0.21 15.00 3.95 19.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.45 0.48 0.37 0.56 0.32 2.90%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 30/08/12 23/08/11 26/08/10 25/08/09 29/08/08 28/08/07 -
Price 0.78 0.83 0.88 0.81 0.79 0.80 0.35 -
P/RPS 0.47 0.47 0.51 0.52 0.73 0.57 0.32 6.61%
P/EPS 8.89 35.65 14.23 11.20 658.33 6.58 21.08 -13.39%
EY 11.24 2.80 7.03 8.93 0.15 15.19 4.74 15.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.47 0.46 0.51 0.56 0.27 5.85%

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