[MUDA] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 21.67%
YoY- 507.62%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,035,242 894,222 660,229 820,920 656,190 600,161 597,008 9.60%
PBT 44,814 52,694 26,602 60,668 -4,010 3,807 11,628 25.20%
Tax 3,834 5,983 -11,924 -2,949 -7,363 -768 -5,817 -
NP 48,648 58,677 14,678 57,719 -11,373 3,039 5,811 42.47%
-
NP to SH 39,607 50,284 10,768 53,953 -13,236 210 5,614 38.46%
-
Tax Rate -8.56% -11.35% 44.82% 4.86% - 20.17% 50.03% -
Total Cost 986,594 835,545 645,551 763,201 667,563 597,122 591,197 8.90%
-
Net Worth 559,183 524,510 459,345 419,337 368,338 388,053 376,229 6.82%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 7,479 7,388 7,206 7,126 5,699 7,092 5,916 3.98%
Div Payout % 18.89% 14.69% 66.93% 13.21% 0.00% 3,377.42% 105.39% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 559,183 524,510 459,345 419,337 368,338 388,053 376,229 6.82%
NOSH 300,636 298,017 294,452 291,206 285,533 285,333 284,634 0.91%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.70% 6.56% 2.22% 7.03% -1.73% 0.51% 0.97% -
ROE 7.08% 9.59% 2.34% 12.87% -3.59% 0.05% 1.49% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 344.35 300.06 224.22 281.90 229.81 210.34 209.75 8.60%
EPS 13.17 16.87 3.66 18.53 -4.64 0.07 1.97 37.23%
DPS 2.50 2.50 2.45 2.45 2.00 2.49 2.08 3.11%
NAPS 1.86 1.76 1.56 1.44 1.29 1.36 1.3218 5.85%
Adjusted Per Share Value based on latest NOSH - 291,206
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 339.38 293.15 216.44 269.12 215.11 196.75 195.71 9.60%
EPS 12.98 16.48 3.53 17.69 -4.34 0.07 1.84 38.46%
DPS 2.45 2.42 2.36 2.34 1.87 2.33 1.94 3.96%
NAPS 1.8331 1.7195 1.5058 1.3747 1.2075 1.2721 1.2334 6.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.83 0.82 0.73 0.70 0.35 0.31 0.31 -
P/RPS 0.24 0.27 0.33 0.25 0.15 0.15 0.15 8.14%
P/EPS 6.30 4.86 19.96 3.78 -7.55 421.21 15.72 -14.12%
EY 15.87 20.58 5.01 26.47 -13.24 0.24 6.36 16.45%
DY 3.01 3.05 3.35 3.50 5.71 8.02 6.71 -12.50%
P/NAPS 0.45 0.47 0.47 0.49 0.27 0.23 0.23 11.83%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 25/11/10 25/11/09 25/11/08 29/11/07 21/11/06 15/11/05 -
Price 0.81 0.92 0.81 0.63 0.35 0.34 0.30 -
P/RPS 0.24 0.31 0.36 0.22 0.15 0.16 0.14 9.39%
P/EPS 6.15 5.45 22.15 3.40 -7.55 461.97 15.21 -14.00%
EY 16.26 18.34 4.51 29.41 -13.24 0.22 6.57 16.29%
DY 3.09 2.72 3.02 3.88 5.71 7.31 6.93 -12.58%
P/NAPS 0.44 0.52 0.52 0.44 0.27 0.25 0.23 11.41%

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