[MUDA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 102.4%
YoY- -74.34%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 347,418 303,892 289,636 310,116 314,350 245,792 206,134 9.08%
PBT 18,763 10,091 14,783 12,589 6,558 12,423 10,830 9.58%
Tax -7,197 -3,917 58 -3,182 17,740 39 16,235 -
NP 11,566 6,174 14,841 9,407 24,298 12,462 27,065 -13.20%
-
NP to SH 9,859 4,127 10,482 5,989 23,340 11,130 25,404 -14.58%
-
Tax Rate 38.36% 38.82% -0.39% 25.28% -270.51% -0.31% -149.91% -
Total Cost 335,852 297,718 274,795 300,709 290,052 233,330 179,069 11.04%
-
Net Worth 841,940 814,486 799,233 586,023 590,467 538,548 295,534 19.05%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 23,413 7,479 7,388 -
Div Payout % - - - - 100.31% 67.20% 29.08% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 841,940 814,486 799,233 586,023 590,467 538,548 295,534 19.05%
NOSH 305,051 305,051 305,051 303,639 301,720 299,193 295,534 0.52%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.33% 2.03% 5.12% 3.03% 7.73% 5.07% 13.13% -
ROE 1.17% 0.51% 1.31% 1.02% 3.95% 2.07% 8.60% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 113.89 99.62 94.95 102.13 104.19 82.15 69.75 8.51%
EPS 3.23 1.35 3.44 1.97 7.70 3.72 8.59 -15.03%
DPS 0.00 0.00 0.00 0.00 7.76 2.50 2.50 -
NAPS 2.76 2.67 2.62 1.93 1.957 1.80 1.00 18.42%
Adjusted Per Share Value based on latest NOSH - 303,639
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 113.89 99.62 94.95 101.66 103.05 80.57 67.57 9.08%
EPS 3.23 1.35 3.44 1.96 7.65 3.65 8.33 -14.60%
DPS 0.00 0.00 0.00 0.00 7.68 2.45 2.42 -
NAPS 2.76 2.67 2.62 1.9211 1.9356 1.7654 0.9688 19.05%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.15 1.30 0.915 0.74 0.88 0.85 0.80 -
P/RPS 1.89 1.30 0.96 0.72 0.84 1.03 1.15 8.62%
P/EPS 66.52 96.09 26.63 37.52 11.38 22.85 9.31 38.76%
EY 1.50 1.04 3.76 2.67 8.79 4.38 10.74 -27.95%
DY 0.00 0.00 0.00 0.00 8.82 2.94 3.13 -
P/NAPS 0.78 0.49 0.35 0.38 0.45 0.47 0.80 -0.42%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 27/02/13 29/02/12 23/02/11 25/02/10 -
Price 2.45 1.60 1.50 0.73 0.97 0.77 0.83 -
P/RPS 2.15 1.61 1.58 0.71 0.93 0.94 1.19 10.35%
P/EPS 75.81 118.27 43.65 37.01 12.54 20.70 9.66 40.94%
EY 1.32 0.85 2.29 2.70 7.97 4.83 10.36 -29.05%
DY 0.00 0.00 0.00 0.00 8.00 3.25 3.01 -
P/NAPS 0.89 0.60 0.57 0.38 0.50 0.43 0.83 1.16%

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