[MUDA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -203.71%
YoY- -477.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 600,161 597,008 558,793 485,342 481,978 443,398 451,018 4.87%
PBT 3,807 11,628 10,437 -15,980 2,605 7,210 44,364 -33.57%
Tax -768 -5,817 -10,413 8,439 520 23 270 -
NP 3,039 5,811 24 -7,541 3,125 7,233 44,634 -36.08%
-
NP to SH 210 5,614 -225 -11,802 3,125 7,211 44,634 -59.04%
-
Tax Rate 20.17% 50.03% 99.77% - -19.96% -0.32% -0.61% -
Total Cost 597,122 591,197 558,769 492,883 478,853 436,165 406,384 6.62%
-
Net Worth 388,053 376,229 362,947 366,663 383,086 411,525 349,688 1.74%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 7,092 5,916 2,504 11,793 4,298 6,082 4,792 6.74%
Div Payout % 3,377.42% 105.39% 0.00% 0.00% 137.54% 84.34% 10.74% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 388,053 376,229 362,947 366,663 383,086 411,525 349,688 1.74%
NOSH 285,333 284,634 285,492 285,563 276,397 295,000 161,593 9.93%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.51% 0.97% 0.00% -1.55% 0.65% 1.63% 9.90% -
ROE 0.05% 1.49% -0.06% -3.22% 0.82% 1.75% 12.76% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 210.34 209.75 195.73 169.96 174.38 150.30 279.11 -4.60%
EPS 0.07 1.97 -0.08 -4.13 1.13 2.44 27.62 -63.05%
DPS 2.49 2.08 0.88 4.13 1.56 2.06 3.00 -3.05%
NAPS 1.36 1.3218 1.2713 1.284 1.386 1.395 2.164 -7.44%
Adjusted Per Share Value based on latest NOSH - 285,563
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 196.75 195.71 183.18 159.11 158.00 145.36 147.85 4.87%
EPS 0.07 1.84 -0.07 -3.87 1.02 2.36 14.63 -58.93%
DPS 2.33 1.94 0.82 3.87 1.41 1.99 1.57 6.79%
NAPS 1.2721 1.2334 1.1898 1.202 1.2558 1.3491 1.1464 1.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.31 0.31 0.43 0.51 0.65 0.66 1.74 -
P/RPS 0.15 0.15 0.22 0.30 0.37 0.44 0.62 -21.05%
P/EPS 421.21 15.72 -545.61 -12.34 57.49 27.00 6.30 101.39%
EY 0.24 6.36 -0.18 -8.10 1.74 3.70 15.87 -50.25%
DY 8.02 6.71 2.04 8.10 2.39 3.12 1.72 29.23%
P/NAPS 0.23 0.23 0.34 0.40 0.47 0.47 0.80 -18.75%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 15/11/05 24/11/04 19/11/03 28/11/02 28/11/01 29/11/00 -
Price 0.34 0.30 0.38 0.49 0.64 0.67 0.88 -
P/RPS 0.16 0.14 0.19 0.29 0.37 0.45 0.32 -10.90%
P/EPS 461.97 15.21 -482.17 -11.86 56.61 27.41 3.19 129.07%
EY 0.22 6.57 -0.21 -8.43 1.77 3.65 31.39 -56.23%
DY 7.31 6.93 2.31 8.43 2.43 3.08 3.41 13.54%
P/NAPS 0.25 0.23 0.30 0.38 0.46 0.48 0.41 -7.91%

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