[MUDA] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 119.79%
YoY- -9.32%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,183,745 1,066,888 1,038,420 1,081,346 1,117,948 995,027 856,196 5.54%
PBT 49,749 28,734 42,887 47,733 24,813 50,125 57,118 -2.27%
Tax -14,195 -10,393 -6,665 -7,852 20,100 -8,714 9,675 -
NP 35,554 18,341 36,222 39,881 44,913 41,411 66,793 -9.96%
-
NP to SH 33,964 15,974 31,202 36,590 40,350 33,121 58,929 -8.76%
-
Tax Rate 28.53% 36.17% 15.54% 16.45% -81.01% 17.38% -16.94% -
Total Cost 1,148,191 1,048,547 1,002,198 1,041,465 1,073,035 953,616 789,403 6.43%
-
Net Worth 854,142 826,688 814,486 625,354 591,920 557,390 527,044 8.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 23,413 7,479 7,388 -
Div Payout % - - - - 58.03% 22.58% 12.54% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 854,142 826,688 814,486 625,354 591,920 557,390 527,044 8.37%
NOSH 305,051 305,051 305,051 305,051 302,454 299,672 297,765 0.40%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.00% 1.72% 3.49% 3.69% 4.02% 4.16% 7.80% -
ROE 3.98% 1.93% 3.83% 5.85% 6.82% 5.94% 11.18% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 388.05 349.74 340.41 354.48 368.29 332.04 287.54 5.11%
EPS 11.13 5.24 10.23 11.99 13.29 11.05 19.79 -9.13%
DPS 0.00 0.00 0.00 0.00 7.76 2.50 2.50 -
NAPS 2.80 2.71 2.67 2.05 1.95 1.86 1.77 7.93%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 388.06 349.75 340.42 354.49 366.49 326.19 280.68 5.54%
EPS 11.13 5.24 10.23 12.00 13.23 10.86 19.32 -8.77%
DPS 0.00 0.00 0.00 0.00 7.68 2.45 2.42 -
NAPS 2.8001 2.7101 2.6701 2.0501 1.9404 1.8272 1.7278 8.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.18 1.22 2.03 0.775 0.84 0.83 0.85 -
P/RPS 0.56 0.35 0.60 0.22 0.23 0.25 0.30 10.95%
P/EPS 19.58 23.30 19.85 6.46 6.32 7.51 4.30 28.71%
EY 5.11 4.29 5.04 15.48 15.82 13.32 23.28 -22.31%
DY 0.00 0.00 0.00 0.00 9.24 3.01 2.94 -
P/NAPS 0.78 0.45 0.76 0.38 0.43 0.45 0.48 8.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 28/08/14 - 30/08/12 23/08/11 26/08/10 -
Price 1.90 1.04 2.23 0.00 0.83 0.88 0.81 -
P/RPS 0.49 0.30 0.66 0.00 0.23 0.27 0.28 9.76%
P/EPS 17.07 19.86 21.80 0.00 6.24 7.96 4.09 26.85%
EY 5.86 5.04 4.59 0.00 16.02 12.56 24.43 -21.15%
DY 0.00 0.00 0.00 0.00 9.35 2.84 3.09 -
P/NAPS 0.68 0.38 0.84 0.00 0.43 0.47 0.46 6.72%

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