[MUDA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3580.47%
YoY- -73.65%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 778,254 789,450 688,088 496,786 618,872 493,973 451,233 9.50%
PBT 17,485 32,391 41,864 15,577 50,274 12,504 3,296 32.02%
Tax -5,719 3,795 -10,252 -1,988 -118 -3,066 -3,225 10.00%
NP 11,766 36,186 31,612 13,589 50,156 9,438 71 134.18%
-
NP to SH 10,026 28,477 24,880 12,440 47,218 7,680 -2,088 -
-
Tax Rate 32.71% -11.72% 24.49% 12.76% 0.23% 24.52% 97.85% -
Total Cost 766,488 753,264 656,476 483,197 568,716 484,535 451,162 9.22%
-
Net Worth 585,727 557,470 524,416 457,698 413,588 366,933 388,997 7.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 585,727 557,470 524,416 457,698 413,588 366,933 388,997 7.05%
NOSH 303,486 299,715 297,964 293,396 287,214 284,444 286,027 0.99%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.51% 4.58% 4.59% 2.74% 8.10% 1.91% 0.02% -
ROE 1.71% 5.11% 4.74% 2.72% 11.42% 2.09% -0.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 256.44 263.40 230.93 169.32 215.47 173.66 157.76 8.42%
EPS 3.31 9.50 8.35 4.24 16.44 2.70 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.86 1.76 1.56 1.44 1.29 1.36 6.00%
Adjusted Per Share Value based on latest NOSH - 294,452
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 255.13 258.80 225.57 162.86 202.88 161.94 147.92 9.50%
EPS 3.29 9.34 8.16 4.08 15.48 2.52 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9201 1.8275 1.7192 1.5004 1.3558 1.2029 1.2752 7.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.79 0.83 0.82 0.73 0.70 0.35 0.31 -
P/RPS 0.31 0.32 0.36 0.43 0.32 0.20 0.20 7.57%
P/EPS 23.91 8.74 9.82 17.22 4.26 12.96 -42.47 -
EY 4.18 11.45 10.18 5.81 23.49 7.71 -2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.47 0.47 0.49 0.27 0.23 10.10%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 21/11/11 25/11/10 25/11/09 25/11/08 29/11/07 21/11/06 -
Price 0.76 0.81 0.92 0.81 0.63 0.35 0.34 -
P/RPS 0.30 0.31 0.40 0.48 0.29 0.20 0.22 5.30%
P/EPS 23.01 8.53 11.02 19.10 3.83 12.96 -46.58 -
EY 4.35 11.73 9.08 5.23 26.10 7.71 -2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.52 0.52 0.44 0.27 0.25 7.68%

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