[MUDA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 74.9%
YoY- 75.02%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 360,888 347,418 303,892 289,636 310,116 314,350 245,792 6.60%
PBT 23,916 18,763 10,091 14,783 12,589 6,558 12,423 11.52%
Tax -3,598 -7,197 -3,917 58 -3,182 17,740 39 -
NP 20,318 11,566 6,174 14,841 9,407 24,298 12,462 8.48%
-
NP to SH 17,913 9,859 4,127 10,482 5,989 23,340 11,130 8.24%
-
Tax Rate 15.04% 38.36% 38.82% -0.39% 25.28% -270.51% -0.31% -
Total Cost 340,570 335,852 297,718 274,795 300,709 290,052 233,330 6.49%
-
Net Worth 844,991 841,940 814,486 799,233 586,023 590,467 538,548 7.78%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 23,413 7,479 -
Div Payout % - - - - - 100.31% 67.20% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 844,991 841,940 814,486 799,233 586,023 590,467 538,548 7.78%
NOSH 305,051 305,051 305,051 305,051 303,639 301,720 299,193 0.32%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.63% 3.33% 2.03% 5.12% 3.03% 7.73% 5.07% -
ROE 2.12% 1.17% 0.51% 1.31% 1.02% 3.95% 2.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 118.30 113.89 99.62 94.95 102.13 104.19 82.15 6.26%
EPS 5.87 3.23 1.35 3.44 1.97 7.70 3.72 7.89%
DPS 0.00 0.00 0.00 0.00 0.00 7.76 2.50 -
NAPS 2.77 2.76 2.67 2.62 1.93 1.957 1.80 7.44%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 118.31 113.89 99.62 94.95 101.66 103.05 80.58 6.60%
EPS 5.87 3.23 1.35 3.44 1.96 7.65 3.65 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 7.68 2.45 -
NAPS 2.7701 2.7601 2.6701 2.6201 1.9211 1.9357 1.7655 7.78%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.45 2.15 1.30 0.915 0.74 0.88 0.85 -
P/RPS 1.23 1.89 1.30 0.96 0.72 0.84 1.03 2.99%
P/EPS 24.69 66.52 96.09 26.63 37.52 11.38 22.85 1.29%
EY 4.05 1.50 1.04 3.76 2.67 8.79 4.38 -1.29%
DY 0.00 0.00 0.00 0.00 0.00 8.82 2.94 -
P/NAPS 0.52 0.78 0.49 0.35 0.38 0.45 0.47 1.69%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 26/02/15 26/02/14 27/02/13 29/02/12 23/02/11 -
Price 1.51 2.45 1.60 1.50 0.73 0.97 0.77 -
P/RPS 1.28 2.15 1.61 1.58 0.71 0.93 0.94 5.27%
P/EPS 25.71 75.81 118.27 43.65 37.01 12.54 20.70 3.67%
EY 3.89 1.32 0.85 2.29 2.70 7.97 4.83 -3.53%
DY 0.00 0.00 0.00 0.00 0.00 8.00 3.25 -
P/NAPS 0.55 0.89 0.60 0.57 0.38 0.50 0.43 4.18%

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