[MUDA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 594.83%
YoY- 278.53%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 575,290 516,397 501,081 507,525 533,146 518,998 457,851 3.87%
PBT 22,430 13,823 19,788 28,849 12,474 26,610 30,772 -5.12%
Tax -5,897 -4,613 -4,365 -2,983 -4,047 -2,612 -4,111 6.19%
NP 16,533 9,210 15,423 25,866 8,427 23,998 26,661 -7.64%
-
NP to SH 16,651 8,942 14,727 26,751 7,067 18,534 21,423 -4.10%
-
Tax Rate 26.29% 33.37% 22.06% 10.34% 32.44% 9.82% 13.36% -
Total Cost 558,757 507,187 485,658 481,659 524,719 495,000 431,190 4.40%
-
Net Worth 854,142 826,688 814,486 625,354 591,920 557,457 524,463 8.46%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 854,142 826,688 814,486 625,354 591,920 557,457 524,463 8.46%
NOSH 305,051 305,051 305,051 305,051 302,454 299,708 296,307 0.48%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.87% 1.78% 3.08% 5.10% 1.58% 4.62% 5.82% -
ROE 1.95% 1.08% 1.81% 4.28% 1.19% 3.32% 4.08% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 188.59 169.28 164.26 166.37 175.64 173.17 154.52 3.37%
EPS 5.46 2.93 4.83 8.80 2.34 6.19 7.23 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.71 2.67 2.05 1.95 1.86 1.77 7.93%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 188.59 169.29 164.27 166.38 174.78 170.14 150.09 3.87%
EPS 5.46 2.93 4.83 8.77 2.32 6.08 7.02 -4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8001 2.7101 2.6701 2.0501 1.9404 1.8275 1.7193 8.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.18 1.22 2.03 0.775 0.84 0.83 0.85 -
P/RPS 1.16 0.72 1.24 0.47 0.48 0.48 0.55 13.23%
P/EPS 39.94 41.62 42.05 8.84 36.08 13.42 11.76 22.57%
EY 2.50 2.40 2.38 11.32 2.77 7.45 8.51 -18.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.45 0.76 0.38 0.43 0.45 0.48 8.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 28/08/14 21/08/13 30/08/12 23/08/11 26/08/10 -
Price 1.90 1.04 2.23 0.78 0.83 0.88 0.81 -
P/RPS 1.01 0.61 1.36 0.47 0.47 0.51 0.52 11.68%
P/EPS 34.81 35.48 46.19 8.89 35.65 14.23 11.20 20.78%
EY 2.87 2.82 2.16 11.24 2.80 7.03 8.93 -17.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.38 0.84 0.38 0.43 0.47 0.46 6.72%

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