[MUDA] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -2343.46%
YoY- -1010.18%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 206,134 163,443 202,048 162,217 148,928 163,891 154,823 4.88%
PBT 10,830 11,025 10,394 -16,514 511 609 5,030 13.62%
Tax 16,235 -9,936 -2,831 -4,297 2,457 -279 -2,903 -
NP 27,065 1,089 7,563 -20,811 2,968 330 2,127 52.73%
-
NP to SH 25,404 -1,672 6,735 -20,916 2,298 330 1,878 54.29%
-
Tax Rate -149.91% 90.12% 27.24% - -480.82% 45.81% 57.71% -
Total Cost 179,069 162,354 194,485 183,028 145,960 163,561 152,696 2.68%
-
Net Worth 295,534 443,944 285,047 367,597 386,149 371,773 320,311 -1.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,388 7,206 7,126 5,699 7,092 5,916 2,504 19.74%
Div Payout % 29.08% 0.00% 105.81% 0.00% 308.64% 1,792.93% 133.33% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 295,534 443,944 285,047 367,597 386,149 371,773 320,311 -1.33%
NOSH 295,534 288,275 285,047 284,959 283,703 295,833 250,400 2.79%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.13% 0.67% 3.74% -12.83% 1.99% 0.20% 1.37% -
ROE 8.60% -0.38% 2.36% -5.69% 0.60% 0.09% 0.59% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 69.75 56.70 70.88 56.93 52.49 55.40 61.83 2.02%
EPS 8.59 -0.58 2.36 -7.34 0.81 0.12 0.75 50.08%
DPS 2.50 2.50 2.50 2.00 2.50 2.00 1.00 16.48%
NAPS 1.00 1.54 1.00 1.29 1.3611 1.2567 1.2792 -4.01%
Adjusted Per Share Value based on latest NOSH - 284,959
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 67.58 53.58 66.24 53.18 48.82 53.73 50.75 4.88%
EPS 8.33 -0.55 2.21 -6.86 0.75 0.11 0.62 54.12%
DPS 2.42 2.36 2.34 1.87 2.33 1.94 0.82 19.74%
NAPS 0.9688 1.4553 0.9344 1.2051 1.2659 1.2188 1.0501 -1.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.80 0.62 0.38 0.32 0.29 0.37 0.50 -
P/RPS 1.15 1.09 0.54 0.56 0.55 0.67 0.81 6.00%
P/EPS 9.31 -106.90 16.08 -4.36 35.80 331.69 66.67 -27.95%
EY 10.74 -0.94 6.22 -22.94 2.79 0.30 1.50 38.78%
DY 3.13 4.03 6.58 6.25 8.62 5.41 2.00 7.74%
P/NAPS 0.80 0.40 0.38 0.25 0.21 0.29 0.39 12.70%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 29/02/08 28/02/07 28/02/06 28/02/05 25/02/04 -
Price 0.83 0.59 0.34 0.37 0.31 0.37 0.52 -
P/RPS 1.19 1.04 0.48 0.65 0.59 0.67 0.84 5.97%
P/EPS 9.66 -101.72 14.39 -5.04 38.27 331.69 69.33 -27.97%
EY 10.36 -0.98 6.95 -19.84 2.61 0.30 1.44 38.90%
DY 3.01 4.24 7.35 5.41 8.06 5.41 1.92 7.77%
P/NAPS 0.83 0.38 0.34 0.29 0.23 0.29 0.41 12.46%

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