[MUDA] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -73.83%
YoY- 102.53%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 281,576 261,037 246,599 247,703 245,108 270,452 230,237 3.40%
PBT -14,860 8,556 4,820 8,316 5,011 5,781 11,092 -
Tax -1,157 -1,101 -1,863 -2,358 -1,672 6,407 -6,141 -24.26%
NP -16,017 7,455 2,957 5,958 3,339 12,188 4,951 -
-
NP to SH -15,757 7,454 2,905 5,993 2,959 9,943 3,457 -
-
Tax Rate - 12.87% 38.65% 28.35% 33.37% -110.83% 55.36% -
Total Cost 297,593 253,582 243,642 241,745 241,769 258,264 225,286 4.74%
-
Net Worth 832,789 835,839 808,385 786,861 585,727 559,183 524,510 8.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 832,789 835,839 808,385 786,861 585,727 559,183 524,510 8.00%
NOSH 305,051 305,051 305,051 304,985 303,486 300,636 298,017 0.38%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -5.69% 2.86% 1.20% 2.41% 1.36% 4.51% 2.15% -
ROE -1.89% 0.89% 0.36% 0.76% 0.51% 1.78% 0.66% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 92.30 85.57 80.84 81.22 80.76 89.96 77.26 3.00%
EPS -5.17 2.44 0.95 1.96 0.98 3.30 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.74 2.65 2.58 1.93 1.86 1.76 7.58%
Adjusted Per Share Value based on latest NOSH - 304,985
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 92.31 85.57 80.84 81.20 80.35 88.66 75.48 3.40%
EPS -5.17 2.44 0.95 1.96 0.97 3.26 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7301 2.7401 2.6501 2.5795 1.9201 1.8331 1.7195 8.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.70 1.16 2.21 0.82 0.79 0.83 0.82 -
P/RPS 1.84 1.36 2.73 1.01 0.98 0.92 1.06 9.61%
P/EPS -32.91 47.47 232.07 41.73 81.03 25.10 70.69 -
EY -3.04 2.11 0.43 2.40 1.23 3.98 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.42 0.83 0.32 0.41 0.45 0.47 4.72%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 13/11/15 20/11/14 25/11/13 20/11/12 21/11/11 25/11/10 -
Price 1.61 1.62 1.56 0.93 0.76 0.81 0.92 -
P/RPS 1.74 1.89 1.93 1.15 0.94 0.90 1.19 6.53%
P/EPS -31.17 66.30 163.81 47.33 77.95 24.49 79.31 -
EY -3.21 1.51 0.61 2.11 1.28 4.08 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.59 0.36 0.39 0.44 0.52 2.12%

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