[MUDA] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -54.6%
YoY- -7.73%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 683,400 787,610 635,240 585,297 590,640 546,945 499,674 5.35%
PBT 25,741 50,179 -7,505 5,680 7,931 8,288 -8,299 -
Tax -10,328 -2,743 -6,986 -1,749 -5,440 -10,292 8,674 -
NP 15,413 47,436 -14,491 3,931 2,491 -2,004 375 85.66%
-
NP to SH 11,217 44,343 -17,033 2,233 2,420 -2,253 -3,886 -
-
Tax Rate 40.12% 5.47% - 30.79% 68.59% 124.18% - -
Total Cost 667,987 740,174 649,731 581,366 588,149 548,949 499,299 4.96%
-
Net Worth 455,592 411,266 368,671 392,968 359,653 361,791 462,596 -0.25%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 7,206 7,126 5,699 7,092 5,916 2,504 11,793 -7.87%
Div Payout % 64.25% 16.07% 0.00% 317.63% 244.49% 0.00% 0.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 455,592 411,266 368,671 392,968 359,653 361,791 462,596 -0.25%
NOSH 293,930 285,601 283,593 288,947 283,571 283,246 356,666 -3.17%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.26% 6.02% -2.28% 0.67% 0.42% -0.37% 0.08% -
ROE 2.46% 10.78% -4.62% 0.57% 0.67% -0.62% -0.84% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 232.50 275.77 224.00 202.56 208.29 193.10 140.10 8.80%
EPS 3.82 15.53 -6.01 0.77 0.85 -0.80 -1.09 -
DPS 2.50 2.50 2.00 2.45 2.09 0.88 3.31 -4.56%
NAPS 1.55 1.44 1.30 1.36 1.2683 1.2773 1.297 3.01%
Adjusted Per Share Value based on latest NOSH - 288,947
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 224.03 258.19 208.24 191.87 193.62 179.30 163.80 5.35%
EPS 3.68 14.54 -5.58 0.73 0.79 -0.74 -1.27 -
DPS 2.36 2.34 1.87 2.33 1.94 0.82 3.87 -7.90%
NAPS 1.4935 1.3482 1.2086 1.2882 1.179 1.186 1.5165 -0.25%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.58 0.81 0.42 0.37 0.31 0.50 0.54 -
P/RPS 0.25 0.29 0.19 0.18 0.15 0.26 0.39 -7.13%
P/EPS 15.20 5.22 -6.99 47.88 36.33 -62.86 -49.56 -
EY 6.58 19.17 -14.30 2.09 2.75 -1.59 -2.02 -
DY 4.31 3.09 4.76 6.63 6.73 1.77 6.12 -5.67%
P/NAPS 0.37 0.56 0.32 0.27 0.24 0.39 0.42 -2.08%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 29/08/08 28/08/07 24/08/06 25/08/05 26/08/04 20/08/03 -
Price 0.79 0.80 0.35 0.31 0.31 0.45 0.56 -
P/RPS 0.34 0.29 0.16 0.15 0.15 0.23 0.40 -2.66%
P/EPS 20.70 5.15 -5.83 40.11 36.33 -56.57 -51.40 -
EY 4.83 19.41 -17.16 2.49 2.75 -1.77 -1.95 -
DY 3.16 3.13 5.71 7.92 6.73 1.96 5.90 -9.87%
P/NAPS 0.51 0.56 0.27 0.23 0.24 0.35 0.43 2.88%

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