[MUDA] YoY 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- 137.99%
YoY- -3.58%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 245,108 270,452 230,237 192,211 215,382 182,072 161,122 7.23%
PBT 5,011 5,781 11,092 15,516 14,655 4,166 671 39.76%
Tax -1,672 6,407 -6,141 -2,449 -853 -647 -270 35.47%
NP 3,339 12,188 4,951 13,067 13,802 3,519 401 42.32%
-
NP to SH 2,959 9,943 3,457 12,102 12,551 2,941 -856 -
-
Tax Rate 33.37% -110.83% 55.36% 15.78% 5.82% 15.53% 40.24% -
Total Cost 241,769 258,264 225,286 179,144 201,580 178,553 160,721 7.03%
-
Net Worth 585,727 559,183 524,510 459,345 419,337 368,338 388,053 7.09%
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 585,727 559,183 524,510 459,345 419,337 368,338 388,053 7.09%
NOSH 303,486 300,636 298,017 294,452 291,206 285,533 285,333 1.03%
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 1.36% 4.51% 2.15% 6.80% 6.41% 1.93% 0.25% -
ROE 0.51% 1.78% 0.66% 2.63% 2.99% 0.80% -0.22% -
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 80.76 89.96 77.26 65.28 73.96 63.77 56.47 6.13%
EPS 0.98 3.30 1.16 4.11 4.31 1.03 -0.30 -
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 80.35 88.66 75.47 63.01 70.61 59.69 52.82 7.23%
EPS 0.97 3.26 1.13 3.97 4.11 0.96 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9201 1.8331 1.7194 1.5058 1.3746 1.2075 1.2721 7.09%
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 0.98 0.92 1.06 1.12 0.95 0.55 0.55 10.09%
P/EPS 81.03 25.10 70.69 17.76 16.24 33.98 -103.33 -
EY 1.23 3.98 1.41 5.63 6.16 2.94 -0.97 -
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 0.94 0.90 1.19 1.24 0.85 0.55 0.60 7.76%
P/EPS 77.95 24.49 79.31 19.71 14.62 33.98 -113.33 -
EY 1.28 4.08 1.26 5.07 6.84 2.94 -0.88 -
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