[MUDA] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 204.21%
YoY- -16.91%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,088,370 1,103,800 933,880 702,920 782,315 696,021 613,450 10.01%
PBT 30,074 38,924 54,287 26,407 61,298 22,898 -13,218 -
Tax -8,901 21,536 -10,213 14,247 -10,054 -5,897 -7,522 2.84%
NP 21,173 60,460 44,074 40,654 51,244 17,001 -20,740 -
-
NP to SH 16,014 51,662 36,010 37,844 45,545 14,415 -23,004 -
-
Tax Rate 29.60% -55.33% 18.81% -53.95% 16.40% 25.75% - -
Total Cost 1,067,197 1,043,340 889,806 662,266 731,071 679,020 634,190 9.05%
-
Net Worth 587,280 579,851 536,572 502,929 443,919 410,069 367,721 8.10%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 15,953 51,315 7,452 7,352 7,206 7,119 5,701 18.68%
Div Payout % 99.62% 99.33% 20.70% 19.43% 15.82% 49.39% 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 587,280 579,851 536,572 502,929 443,919 410,069 367,721 8.10%
NOSH 303,639 300,441 298,096 294,111 288,259 284,770 285,055 1.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.95% 5.48% 4.72% 5.78% 6.55% 2.44% -3.38% -
ROE 2.73% 8.91% 6.71% 7.52% 10.26% 3.52% -6.26% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 359.53 367.39 313.28 239.00 271.39 244.41 215.20 8.92%
EPS 5.29 17.19 12.08 12.87 15.80 5.06 -8.07 -
DPS 5.27 17.08 2.50 2.50 2.50 2.50 2.00 17.50%
NAPS 1.94 1.93 1.80 1.71 1.54 1.44 1.29 7.03%
Adjusted Per Share Value based on latest NOSH - 295,534
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 356.79 361.85 306.15 230.43 256.46 228.17 201.10 10.01%
EPS 5.25 16.94 11.80 12.41 14.93 4.73 -7.54 -
DPS 5.23 16.82 2.44 2.41 2.36 2.33 1.87 18.67%
NAPS 1.9252 1.9009 1.759 1.6487 1.4553 1.3443 1.2055 8.10%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.74 0.88 0.85 0.80 0.62 0.38 0.32 -
P/RPS 0.21 0.24 0.27 0.33 0.23 0.16 0.15 5.76%
P/EPS 13.99 5.12 7.04 6.22 3.92 7.51 -3.97 -
EY 7.15 19.54 14.21 16.08 25.48 13.32 -25.22 -
DY 7.12 19.41 2.94 3.13 4.03 6.58 6.25 2.19%
P/NAPS 0.38 0.46 0.47 0.47 0.40 0.26 0.25 7.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 23/02/11 25/02/10 26/02/09 29/02/08 28/02/07 -
Price 0.73 0.97 0.77 0.83 0.59 0.34 0.37 -
P/RPS 0.20 0.26 0.25 0.35 0.22 0.14 0.17 2.74%
P/EPS 13.80 5.64 6.37 6.45 3.73 6.72 -4.58 -
EY 7.25 17.73 15.69 15.50 26.78 14.89 -21.81 -
DY 7.22 17.61 3.25 3.01 4.24 7.35 5.41 4.92%
P/NAPS 0.38 0.50 0.43 0.49 0.38 0.24 0.29 4.60%

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