[MUDA] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 15.95%
YoY- 425.35%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,081,346 1,117,948 995,027 856,196 683,400 787,610 635,240 9.26%
PBT 47,733 24,813 50,125 57,118 25,741 50,179 -7,505 -
Tax -7,852 20,100 -8,714 9,675 -10,328 -2,743 -6,986 1.96%
NP 39,881 44,913 41,411 66,793 15,413 47,436 -14,491 -
-
NP to SH 36,590 40,350 33,121 58,929 11,217 44,343 -17,033 -
-
Tax Rate 16.45% -81.01% 17.38% -16.94% 40.12% 5.47% - -
Total Cost 1,041,465 1,073,035 953,616 789,403 667,987 740,174 649,731 8.17%
-
Net Worth 625,354 591,920 557,390 527,044 455,592 411,266 368,671 9.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 23,413 7,479 7,388 7,206 7,126 5,699 -
Div Payout % - 58.03% 22.58% 12.54% 64.25% 16.07% 0.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 625,354 591,920 557,390 527,044 455,592 411,266 368,671 9.19%
NOSH 305,051 302,454 299,672 297,765 293,930 285,601 283,593 1.22%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.69% 4.02% 4.16% 7.80% 2.26% 6.02% -2.28% -
ROE 5.85% 6.82% 5.94% 11.18% 2.46% 10.78% -4.62% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 354.48 368.29 332.04 287.54 232.50 275.77 224.00 7.94%
EPS 11.99 13.29 11.05 19.79 3.82 15.53 -6.01 -
DPS 0.00 7.76 2.50 2.50 2.50 2.50 2.00 -
NAPS 2.05 1.95 1.86 1.77 1.55 1.44 1.30 7.87%
Adjusted Per Share Value based on latest NOSH - 297,765
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 354.49 366.49 326.19 280.68 224.03 258.20 208.25 9.26%
EPS 12.00 13.23 10.86 19.32 3.68 14.54 -5.58 -
DPS 0.00 7.68 2.45 2.42 2.36 2.34 1.87 -
NAPS 2.0501 1.9404 1.8272 1.7278 1.4935 1.3482 1.2086 9.19%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.775 0.84 0.83 0.85 0.58 0.81 0.42 -
P/RPS 0.22 0.23 0.25 0.30 0.25 0.29 0.19 2.47%
P/EPS 6.46 6.32 7.51 4.30 15.20 5.22 -6.99 -
EY 15.48 15.82 13.32 23.28 6.58 19.17 -14.30 -
DY 0.00 9.24 3.01 2.94 4.31 3.09 4.76 -
P/NAPS 0.38 0.43 0.45 0.48 0.37 0.56 0.32 2.90%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date - 30/08/12 23/08/11 26/08/10 25/08/09 29/08/08 28/08/07 -
Price 0.00 0.83 0.88 0.81 0.79 0.80 0.35 -
P/RPS 0.00 0.23 0.27 0.28 0.34 0.29 0.16 -
P/EPS 0.00 6.24 7.96 4.09 20.70 5.15 -5.83 -
EY 0.00 16.02 12.56 24.43 4.83 19.41 -17.16 -
DY 0.00 9.35 2.84 3.09 3.16 3.13 5.71 -
P/NAPS 0.00 0.43 0.47 0.46 0.51 0.56 0.27 -

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