[MUDA] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 43.49%
YoY- 527.64%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 782,315 696,021 613,450 582,044 567,861 526,630 487,252 8.20%
PBT 61,298 22,898 -13,218 11,530 6,016 -3,447 -4,360 -
Tax -10,054 -5,897 -7,522 -3,081 -7,789 -1,037 5,724 -
NP 51,244 17,001 -20,740 8,449 -1,773 -4,484 1,364 82.90%
-
NP to SH 45,545 14,415 -23,004 7,582 -1,773 -6,031 -1,598 -
-
Tax Rate 16.40% 25.75% - 26.72% 129.47% - - -
Total Cost 731,071 679,020 634,190 573,595 569,634 531,114 485,888 7.03%
-
Net Worth 443,919 410,069 367,721 387,651 388,665 491,392 461,089 -0.62%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 7,206 7,119 5,701 7,125 5,916 3,841 3,329 13.72%
Div Payout % 15.82% 49.39% 0.00% 93.98% 0.00% 0.00% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 443,919 410,069 367,721 387,651 388,665 491,392 461,089 -0.62%
NOSH 288,259 284,770 285,055 285,037 295,833 384,140 332,916 -2.36%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.55% 2.44% -3.38% 1.45% -0.31% -0.85% 0.28% -
ROE 10.26% 3.52% -6.26% 1.96% -0.46% -1.23% -0.35% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 271.39 244.41 215.20 204.20 191.95 137.09 146.36 10.82%
EPS 15.80 5.06 -8.07 2.66 -0.62 -1.57 0.48 78.92%
DPS 2.50 2.50 2.00 2.50 2.00 1.00 1.00 16.48%
NAPS 1.54 1.44 1.29 1.36 1.3138 1.2792 1.385 1.78%
Adjusted Per Share Value based on latest NOSH - 283,703
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 256.46 228.17 201.10 190.81 186.16 172.64 159.73 8.20%
EPS 14.93 4.73 -7.54 2.49 -0.58 -1.98 -0.52 -
DPS 2.36 2.33 1.87 2.34 1.94 1.26 1.09 13.72%
NAPS 1.4553 1.3443 1.2055 1.2708 1.2741 1.6109 1.5116 -0.63%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.62 0.38 0.32 0.29 0.37 0.50 0.61 -
P/RPS 0.23 0.16 0.15 0.14 0.19 0.36 0.42 -9.54%
P/EPS 3.92 7.51 -3.97 10.90 -61.74 -31.85 -127.08 -
EY 25.48 13.32 -25.22 9.17 -1.62 -3.14 -0.79 -
DY 4.03 6.58 6.25 8.62 5.41 2.00 1.64 16.14%
P/NAPS 0.40 0.26 0.25 0.21 0.28 0.39 0.44 -1.57%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 28/02/07 28/02/06 28/02/05 25/02/04 28/02/03 -
Price 0.59 0.34 0.37 0.31 0.37 0.52 0.56 -
P/RPS 0.22 0.14 0.17 0.15 0.19 0.38 0.38 -8.69%
P/EPS 3.73 6.72 -4.58 11.65 -61.74 -33.12 -116.67 -
EY 26.78 14.89 -21.81 8.58 -1.62 -3.02 -0.86 -
DY 4.24 7.35 5.41 8.06 5.41 1.92 1.79 15.44%
P/NAPS 0.38 0.24 0.29 0.23 0.28 0.41 0.40 -0.85%

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