[MUDA] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -6.23%
YoY- -43.8%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,038,420 1,081,346 1,117,948 995,027 856,196 683,400 787,610 4.71%
PBT 42,887 47,733 24,813 50,125 57,118 25,741 50,179 -2.58%
Tax -6,665 -7,852 20,100 -8,714 9,675 -10,328 -2,743 15.93%
NP 36,222 39,881 44,913 41,411 66,793 15,413 47,436 -4.39%
-
NP to SH 31,202 36,590 40,350 33,121 58,929 11,217 44,343 -5.68%
-
Tax Rate 15.54% 16.45% -81.01% 17.38% -16.94% 40.12% 5.47% -
Total Cost 1,002,198 1,041,465 1,073,035 953,616 789,403 667,987 740,174 5.17%
-
Net Worth 814,486 625,354 591,920 557,390 527,044 455,592 411,266 12.05%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 23,413 7,479 7,388 7,206 7,126 -
Div Payout % - - 58.03% 22.58% 12.54% 64.25% 16.07% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 814,486 625,354 591,920 557,390 527,044 455,592 411,266 12.05%
NOSH 305,051 305,051 302,454 299,672 297,765 293,930 285,601 1.10%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.49% 3.69% 4.02% 4.16% 7.80% 2.26% 6.02% -
ROE 3.83% 5.85% 6.82% 5.94% 11.18% 2.46% 10.78% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 340.41 354.48 368.29 332.04 287.54 232.50 275.77 3.57%
EPS 10.23 11.99 13.29 11.05 19.79 3.82 15.53 -6.71%
DPS 0.00 0.00 7.76 2.50 2.50 2.50 2.50 -
NAPS 2.67 2.05 1.95 1.86 1.77 1.55 1.44 10.83%
Adjusted Per Share Value based on latest NOSH - 299,672
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 340.42 354.49 366.49 326.19 280.68 224.03 258.20 4.71%
EPS 10.23 12.00 13.23 10.86 19.32 3.68 14.54 -5.68%
DPS 0.00 0.00 7.68 2.45 2.42 2.36 2.34 -
NAPS 2.6701 2.0501 1.9404 1.8272 1.7278 1.4935 1.3482 12.05%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.03 0.775 0.84 0.83 0.85 0.58 0.81 -
P/RPS 0.60 0.22 0.23 0.25 0.30 0.25 0.29 12.87%
P/EPS 19.85 6.46 6.32 7.51 4.30 15.20 5.22 24.92%
EY 5.04 15.48 15.82 13.32 23.28 6.58 19.17 -19.95%
DY 0.00 0.00 9.24 3.01 2.94 4.31 3.09 -
P/NAPS 0.76 0.38 0.43 0.45 0.48 0.37 0.56 5.21%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 - 30/08/12 23/08/11 26/08/10 25/08/09 29/08/08 -
Price 2.23 0.00 0.83 0.88 0.81 0.79 0.80 -
P/RPS 0.66 0.00 0.23 0.27 0.28 0.34 0.29 14.68%
P/EPS 21.80 0.00 6.24 7.96 4.09 20.70 5.15 27.17%
EY 4.59 0.00 16.02 12.56 24.43 4.83 19.41 -21.35%
DY 0.00 0.00 9.35 2.84 3.09 3.16 3.13 -
P/NAPS 0.84 0.00 0.43 0.47 0.46 0.51 0.56 6.98%

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