[MUDA] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 131.98%
YoY- 2595.11%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 820,920 656,190 600,161 597,008 558,793 485,342 481,978 9.27%
PBT 60,668 -4,010 3,807 11,628 10,437 -15,980 2,605 68.90%
Tax -2,949 -7,363 -768 -5,817 -10,413 8,439 520 -
NP 57,719 -11,373 3,039 5,811 24 -7,541 3,125 62.51%
-
NP to SH 53,953 -13,236 210 5,614 -225 -11,802 3,125 60.69%
-
Tax Rate 4.86% - 20.17% 50.03% 99.77% - -19.96% -
Total Cost 763,201 667,563 597,122 591,197 558,769 492,883 478,853 8.07%
-
Net Worth 419,337 368,338 388,053 376,229 362,947 366,663 383,086 1.51%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,126 5,699 7,092 5,916 2,504 11,793 4,298 8.78%
Div Payout % 13.21% 0.00% 3,377.42% 105.39% 0.00% 0.00% 137.54% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 419,337 368,338 388,053 376,229 362,947 366,663 383,086 1.51%
NOSH 291,206 285,533 285,333 284,634 285,492 285,563 276,397 0.87%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.03% -1.73% 0.51% 0.97% 0.00% -1.55% 0.65% -
ROE 12.87% -3.59% 0.05% 1.49% -0.06% -3.22% 0.82% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 281.90 229.81 210.34 209.75 195.73 169.96 174.38 8.32%
EPS 18.53 -4.64 0.07 1.97 -0.08 -4.13 1.13 59.32%
DPS 2.45 2.00 2.49 2.08 0.88 4.13 1.56 7.80%
NAPS 1.44 1.29 1.36 1.3218 1.2713 1.284 1.386 0.63%
Adjusted Per Share Value based on latest NOSH - 284,634
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 269.12 215.11 196.75 195.71 183.18 159.11 158.00 9.27%
EPS 17.69 -4.34 0.07 1.84 -0.07 -3.87 1.02 60.81%
DPS 2.34 1.87 2.33 1.94 0.82 3.87 1.41 8.80%
NAPS 1.3747 1.2075 1.2721 1.2334 1.1898 1.202 1.2558 1.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.70 0.35 0.31 0.31 0.43 0.51 0.65 -
P/RPS 0.25 0.15 0.15 0.15 0.22 0.30 0.37 -6.31%
P/EPS 3.78 -7.55 421.21 15.72 -545.61 -12.34 57.49 -36.44%
EY 26.47 -13.24 0.24 6.36 -0.18 -8.10 1.74 57.34%
DY 3.50 5.71 8.02 6.71 2.04 8.10 2.39 6.55%
P/NAPS 0.49 0.27 0.23 0.23 0.34 0.40 0.47 0.69%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 29/11/07 21/11/06 15/11/05 24/11/04 19/11/03 28/11/02 -
Price 0.63 0.35 0.34 0.30 0.38 0.49 0.64 -
P/RPS 0.22 0.15 0.16 0.14 0.19 0.29 0.37 -8.29%
P/EPS 3.40 -7.55 461.97 15.21 -482.17 -11.86 56.61 -37.39%
EY 29.41 -13.24 0.22 6.57 -0.21 -8.43 1.77 59.67%
DY 3.88 5.71 7.31 6.93 2.31 8.43 2.43 8.10%
P/NAPS 0.44 0.27 0.25 0.23 0.30 0.38 0.46 -0.73%

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