[MUDA] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 16.14%
YoY- 100.0%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 755,228 778,254 789,450 688,088 496,786 618,872 493,973 7.32%
PBT 37,165 17,485 32,391 41,864 15,577 50,274 12,504 19.88%
Tax -5,341 -5,719 3,795 -10,252 -1,988 -118 -3,066 9.68%
NP 31,824 11,766 36,186 31,612 13,589 50,156 9,438 22.43%
-
NP to SH 32,744 10,026 28,477 24,880 12,440 47,218 7,680 27.31%
-
Tax Rate 14.37% 32.71% -11.72% 24.49% 12.76% 0.23% 24.52% -
Total Cost 723,404 766,488 753,264 656,476 483,197 568,716 484,535 6.90%
-
Net Worth 786,861 585,727 557,470 524,416 457,698 413,588 366,933 13.54%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 786,861 585,727 557,470 524,416 457,698 413,588 366,933 13.54%
NOSH 304,985 303,486 299,715 297,964 293,396 287,214 284,444 1.16%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.21% 1.51% 4.58% 4.59% 2.74% 8.10% 1.91% -
ROE 4.16% 1.71% 5.11% 4.74% 2.72% 11.42% 2.09% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 247.63 256.44 263.40 230.93 169.32 215.47 173.66 6.08%
EPS 10.76 3.31 9.50 8.35 4.24 16.44 2.70 25.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 1.93 1.86 1.76 1.56 1.44 1.29 12.23%
Adjusted Per Share Value based on latest NOSH - 298,017
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 247.58 255.13 258.80 225.57 162.86 202.88 161.94 7.32%
EPS 10.73 3.29 9.34 8.16 4.08 15.48 2.52 27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5795 1.9201 1.8275 1.7192 1.5004 1.3558 1.2029 13.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.82 0.79 0.83 0.82 0.73 0.70 0.35 -
P/RPS 0.33 0.31 0.32 0.36 0.43 0.32 0.20 8.69%
P/EPS 7.64 23.91 8.74 9.82 17.22 4.26 12.96 -8.42%
EY 13.09 4.18 11.45 10.18 5.81 23.49 7.71 9.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.45 0.47 0.47 0.49 0.27 2.86%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 20/11/12 21/11/11 25/11/10 25/11/09 25/11/08 29/11/07 -
Price 0.93 0.76 0.81 0.92 0.81 0.63 0.35 -
P/RPS 0.38 0.30 0.31 0.40 0.48 0.29 0.20 11.27%
P/EPS 8.66 23.01 8.53 11.02 19.10 3.83 12.96 -6.49%
EY 11.54 4.35 11.73 9.08 5.23 26.10 7.71 6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.44 0.52 0.52 0.44 0.27 4.90%

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