[MUDA] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -60.38%
YoY- -474.0%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 585,297 590,640 546,945 499,674 448,611 442,479 448,268 4.54%
PBT 5,680 7,931 8,288 -8,299 -1,408 28,195 30,776 -24.53%
Tax -1,749 -5,440 -10,292 8,674 731 -30 100 -
NP 3,931 2,491 -2,004 375 -677 28,165 30,876 -29.06%
-
NP to SH 2,233 2,420 -2,253 -3,886 -677 28,143 30,876 -35.43%
-
Tax Rate 30.79% 68.59% 124.18% - - 0.11% -0.32% -
Total Cost 581,366 588,149 548,949 499,299 449,288 414,314 417,392 5.67%
-
Net Worth 392,968 359,653 361,791 462,596 395,024 307,560 337,161 2.58%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 7,092 5,916 2,504 11,793 4,298 6,082 4,792 6.74%
Div Payout % 317.63% 244.49% 0.00% 0.00% 0.00% 21.61% 15.52% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 392,968 359,653 361,791 462,596 395,024 307,560 337,161 2.58%
NOSH 288,947 283,571 283,246 356,666 287,499 220,000 161,321 10.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.67% 0.42% -0.37% 0.08% -0.15% 6.37% 6.89% -
ROE 0.57% 0.67% -0.62% -0.84% -0.17% 9.15% 9.16% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 202.56 208.29 193.10 140.10 156.04 201.13 277.87 -5.12%
EPS 0.77 0.85 -0.80 -1.09 -0.24 12.79 19.14 -41.44%
DPS 2.45 2.09 0.88 3.31 1.50 2.76 3.00 -3.31%
NAPS 1.36 1.2683 1.2773 1.297 1.374 1.398 2.09 -6.90%
Adjusted Per Share Value based on latest NOSH - 356,666
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 191.87 193.62 179.30 163.80 147.06 145.05 146.95 4.54%
EPS 0.73 0.79 -0.74 -1.27 -0.22 9.23 10.12 -35.46%
DPS 2.33 1.94 0.82 3.87 1.41 1.99 1.57 6.79%
NAPS 1.2882 1.179 1.186 1.5165 1.2949 1.0082 1.1053 2.58%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.37 0.31 0.50 0.54 0.66 0.75 1.81 -
P/RPS 0.18 0.15 0.26 0.39 0.42 0.37 0.65 -19.25%
P/EPS 47.88 36.33 -62.86 -49.56 -280.28 5.86 9.46 31.01%
EY 2.09 2.75 -1.59 -2.02 -0.36 17.06 10.57 -23.66%
DY 6.63 6.73 1.77 6.12 2.27 3.69 1.66 25.94%
P/NAPS 0.27 0.24 0.39 0.42 0.48 0.54 0.87 -17.71%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 26/08/04 20/08/03 29/08/02 02/10/01 29/08/00 -
Price 0.31 0.31 0.45 0.56 0.73 0.67 1.92 -
P/RPS 0.15 0.15 0.23 0.40 0.47 0.33 0.69 -22.44%
P/EPS 40.11 36.33 -56.57 -51.40 -310.01 5.24 10.03 25.97%
EY 2.49 2.75 -1.77 -1.95 -0.32 19.09 9.97 -20.63%
DY 7.92 6.73 1.96 5.90 2.05 4.13 1.56 31.08%
P/NAPS 0.23 0.24 0.35 0.43 0.53 0.48 0.92 -20.62%

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