[MUDA] YoY Cumulative Quarter Result on 30-Mar-2013 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Mar-2013 [#1]
Profit Trend
QoQ- -75.96%
YoY- 411.29%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 290,504 257,468 249,168 263,705 270,671 262,151 216,131 5.04%
PBT 16,319 7,678 9,621 6,295 3,129 13,879 12,233 4.91%
Tax -5,041 -1,854 -2,754 -1,687 -947 -3,164 -1,776 18.97%
NP 11,278 5,824 6,867 4,608 2,182 10,715 10,457 1.26%
-
NP to SH 11,077 5,207 6,197 3,850 753 7,545 8,232 5.06%
-
Tax Rate 30.89% 24.15% 28.62% 26.80% 30.27% 22.80% 14.52% -
Total Cost 279,226 251,644 242,301 259,097 268,489 251,436 205,674 5.22%
-
Net Worth 848,041 820,587 805,334 583,967 586,656 545,564 515,240 8.65%
Dividend
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 848,041 820,587 805,334 583,967 586,656 545,564 515,240 8.65%
NOSH 305,051 305,051 305,051 303,748 302,400 299,760 296,115 0.49%
Ratio Analysis
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.88% 2.26% 2.76% 1.75% 0.81% 4.09% 4.84% -
ROE 1.31% 0.63% 0.77% 0.66% 0.13% 1.38% 1.60% -
Per Share
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 95.23 84.40 81.68 86.70 89.51 87.45 72.99 4.52%
EPS 3.63 1.71 2.03 1.27 0.25 2.52 2.78 4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.69 2.64 1.92 1.94 1.82 1.74 8.11%
Adjusted Per Share Value based on latest NOSH - 303,748
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 95.23 84.40 81.68 86.45 88.73 85.94 70.85 5.04%
EPS 3.63 1.71 2.03 1.26 0.25 2.47 2.70 5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7801 2.6901 2.6401 1.9144 1.9232 1.7885 1.6891 8.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.05 1.88 1.70 0.71 0.94 0.81 0.95 -
P/RPS 2.15 2.23 2.08 0.82 1.05 0.93 1.30 8.73%
P/EPS 56.46 110.14 83.68 56.09 377.50 32.18 34.17 8.72%
EY 1.77 0.91 1.19 1.78 0.26 3.11 2.93 -8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.64 0.37 0.48 0.45 0.55 5.06%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 28/05/14 21/05/13 31/05/12 26/05/11 19/05/10 -
Price 1.97 1.42 1.90 0.805 0.86 0.81 0.90 -
P/RPS 2.07 1.68 2.33 0.93 0.96 0.93 1.23 9.05%
P/EPS 54.25 83.19 93.53 63.60 345.37 32.18 32.37 8.97%
EY 1.84 1.20 1.07 1.57 0.29 3.11 3.09 -8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.53 0.72 0.42 0.44 0.45 0.52 5.32%

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