[MUDA] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -49.11%
YoY- -74.7%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,117,948 995,027 856,196 683,400 787,610 635,240 585,297 11.37%
PBT 24,813 50,125 57,118 25,741 50,179 -7,505 5,680 27.82%
Tax 20,100 -8,714 9,675 -10,328 -2,743 -6,986 -1,749 -
NP 44,913 41,411 66,793 15,413 47,436 -14,491 3,931 50.02%
-
NP to SH 40,350 33,121 58,929 11,217 44,343 -17,033 2,233 61.92%
-
Tax Rate -81.01% 17.38% -16.94% 40.12% 5.47% - 30.79% -
Total Cost 1,073,035 953,616 789,403 667,987 740,174 649,731 581,366 10.74%
-
Net Worth 591,920 557,390 527,044 455,592 411,266 368,671 392,968 7.05%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 23,413 7,479 7,388 7,206 7,126 5,699 7,092 22.00%
Div Payout % 58.03% 22.58% 12.54% 64.25% 16.07% 0.00% 317.63% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 591,920 557,390 527,044 455,592 411,266 368,671 392,968 7.05%
NOSH 302,454 299,672 297,765 293,930 285,601 283,593 288,947 0.76%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.02% 4.16% 7.80% 2.26% 6.02% -2.28% 0.67% -
ROE 6.82% 5.94% 11.18% 2.46% 10.78% -4.62% 0.57% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 368.29 332.04 287.54 232.50 275.77 224.00 202.56 10.46%
EPS 13.29 11.05 19.79 3.82 15.53 -6.01 0.77 60.68%
DPS 7.76 2.50 2.50 2.50 2.50 2.00 2.45 21.16%
NAPS 1.95 1.86 1.77 1.55 1.44 1.30 1.36 6.18%
Adjusted Per Share Value based on latest NOSH - 293,930
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 366.49 326.19 280.68 224.03 258.20 208.25 191.87 11.37%
EPS 13.23 10.86 19.32 3.68 14.54 -5.58 0.73 61.99%
DPS 7.68 2.45 2.42 2.36 2.34 1.87 2.33 21.97%
NAPS 1.9404 1.8272 1.7278 1.4935 1.3482 1.2086 1.2882 7.05%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.84 0.83 0.85 0.58 0.81 0.42 0.37 -
P/RPS 0.23 0.25 0.30 0.25 0.29 0.19 0.18 4.16%
P/EPS 6.32 7.51 4.30 15.20 5.22 -6.99 47.88 -28.62%
EY 15.82 13.32 23.28 6.58 19.17 -14.30 2.09 40.08%
DY 9.24 3.01 2.94 4.31 3.09 4.76 6.63 5.68%
P/NAPS 0.43 0.45 0.48 0.37 0.56 0.32 0.27 8.05%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 23/08/11 26/08/10 25/08/09 29/08/08 28/08/07 24/08/06 -
Price 0.83 0.88 0.81 0.79 0.80 0.35 0.31 -
P/RPS 0.23 0.27 0.28 0.34 0.29 0.16 0.15 7.37%
P/EPS 6.24 7.96 4.09 20.70 5.15 -5.83 40.11 -26.64%
EY 16.02 12.56 24.43 4.83 19.41 -17.16 2.49 36.33%
DY 9.35 2.84 3.09 3.16 3.13 5.71 7.92 2.80%
P/NAPS 0.43 0.47 0.46 0.51 0.56 0.27 0.23 10.98%

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