[MUDA] YoY TTM Result on 30-Mar-2013 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Mar-2013 [#1]
Profit Trend
QoQ- 19.34%
YoY- -57.55%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,157,888 1,059,872 1,030,327 1,081,404 1,112,320 979,900 777,406 6.85%
PBT 49,783 32,756 55,274 33,240 28,199 55,933 42,377 2.71%
Tax -16,098 -9,245 -6,350 -9,641 23,752 -11,601 13,456 -
NP 33,685 23,511 48,924 23,599 51,951 44,332 55,833 -8.06%
-
NP to SH 32,125 20,769 45,573 19,112 45,025 35,323 50,823 -7.35%
-
Tax Rate 32.34% 28.22% 11.49% 29.00% -84.23% 20.74% -31.75% -
Total Cost 1,124,203 1,036,361 981,403 1,057,805 1,060,369 935,568 721,573 7.66%
-
Net Worth 848,041 820,587 805,334 583,967 586,656 545,564 515,240 8.65%
Dividend
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 23,413 7,479 7,388 -
Div Payout % - - - - 52.00% 21.18% 14.54% -
Equity
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 848,041 820,587 805,334 583,967 586,656 545,564 515,240 8.65%
NOSH 305,051 305,051 305,051 303,748 301,744 299,760 296,115 0.49%
Ratio Analysis
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.91% 2.22% 4.75% 2.18% 4.67% 4.52% 7.18% -
ROE 3.79% 2.53% 5.66% 3.27% 7.67% 6.47% 9.86% -
Per Share
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 379.57 347.44 337.76 355.55 367.83 326.89 262.54 6.33%
EPS 10.53 6.81 14.94 6.28 14.89 11.78 17.16 -7.80%
DPS 0.00 0.00 0.00 0.00 7.76 2.50 2.50 -
NAPS 2.78 2.69 2.64 1.92 1.94 1.82 1.74 8.11%
Adjusted Per Share Value based on latest NOSH - 303,748
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 379.58 347.45 337.76 354.51 364.64 321.23 254.85 6.85%
EPS 10.53 6.81 14.94 6.27 14.76 11.58 16.66 -7.35%
DPS 0.00 0.00 0.00 0.00 7.68 2.45 2.42 -
NAPS 2.7801 2.6901 2.6401 1.9144 1.9232 1.7885 1.6891 8.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.05 1.88 1.70 0.71 0.94 0.81 0.95 -
P/RPS 0.54 0.54 0.50 0.20 0.26 0.25 0.36 6.98%
P/EPS 19.47 27.61 11.38 11.30 6.31 6.87 5.54 23.28%
EY 5.14 3.62 8.79 8.85 15.84 14.55 18.07 -18.88%
DY 0.00 0.00 0.00 0.00 8.26 3.09 2.63 -
P/NAPS 0.74 0.70 0.64 0.37 0.48 0.45 0.55 5.06%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 28/05/14 21/05/13 31/05/12 26/05/11 19/05/10 -
Price 1.97 1.42 1.90 0.805 0.86 0.81 0.90 -
P/RPS 0.52 0.41 0.56 0.23 0.23 0.25 0.34 7.33%
P/EPS 18.71 20.86 12.72 12.81 5.78 6.87 5.24 23.60%
EY 5.35 4.79 7.86 7.81 17.31 14.55 19.07 -19.07%
DY 0.00 0.00 0.00 0.00 9.02 3.09 2.78 -
P/NAPS 0.71 0.53 0.72 0.42 0.44 0.45 0.52 5.32%

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