[MUDA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 838.51%
YoY- -61.87%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 516,397 501,081 507,525 533,146 518,998 457,851 304,575 9.19%
PBT 13,823 19,788 28,849 12,474 26,610 30,772 61 146.81%
Tax -4,613 -4,365 -2,983 -4,047 -2,612 -4,111 461 -
NP 9,210 15,423 25,866 8,427 23,998 26,661 522 61.31%
-
NP to SH 8,942 14,727 26,751 7,067 18,534 21,423 338 72.57%
-
Tax Rate 33.37% 22.06% 10.34% 32.44% 9.82% 13.36% -755.74% -
Total Cost 507,187 485,658 481,659 524,719 495,000 431,190 304,053 8.89%
-
Net Worth 826,688 814,486 625,354 591,920 557,457 524,463 436,583 11.22%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 826,688 814,486 625,354 591,920 557,457 524,463 436,583 11.22%
NOSH 305,051 305,051 305,051 302,454 299,708 296,307 281,666 1.33%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.78% 3.08% 5.10% 1.58% 4.62% 5.82% 0.17% -
ROE 1.08% 1.81% 4.28% 1.19% 3.32% 4.08% 0.08% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 169.28 164.26 166.37 175.64 173.17 154.52 108.13 7.75%
EPS 2.93 4.83 8.80 2.34 6.19 7.23 0.12 70.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.67 2.05 1.95 1.86 1.77 1.55 9.75%
Adjusted Per Share Value based on latest NOSH - 302,454
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 169.29 164.27 166.38 174.78 170.14 150.09 99.85 9.19%
EPS 2.93 4.83 8.77 2.32 6.08 7.02 0.11 72.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7101 2.6701 2.0501 1.9404 1.8275 1.7193 1.4312 11.22%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.22 2.03 0.775 0.84 0.83 0.85 0.58 -
P/RPS 0.72 1.24 0.47 0.48 0.48 0.55 0.54 4.90%
P/EPS 41.62 42.05 8.84 36.08 13.42 11.76 483.33 -33.53%
EY 2.40 2.38 11.32 2.77 7.45 8.51 0.21 50.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.76 0.38 0.43 0.45 0.48 0.37 3.31%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 28/08/14 21/08/13 30/08/12 23/08/11 26/08/10 25/08/09 -
Price 1.04 2.23 0.78 0.83 0.88 0.81 0.79 -
P/RPS 0.61 1.36 0.47 0.47 0.51 0.52 0.73 -2.94%
P/EPS 35.48 46.19 8.89 35.65 14.23 11.20 658.33 -38.52%
EY 2.82 2.16 11.24 2.80 7.03 8.93 0.15 63.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.84 0.38 0.43 0.47 0.46 0.51 -4.78%

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