[MUDA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.0%
YoY- -80.04%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,092,604 1,035,242 894,222 660,229 820,920 656,190 600,161 10.49%
PBT 24,043 44,814 52,694 26,602 60,668 -4,010 3,807 35.91%
Tax 12,021 3,834 5,983 -11,924 -2,949 -7,363 -768 -
NP 36,064 48,648 58,677 14,678 57,719 -11,373 3,039 50.97%
-
NP to SH 33,366 39,607 50,284 10,768 53,953 -13,236 210 132.54%
-
Tax Rate -50.00% -8.56% -11.35% 44.82% 4.86% - 20.17% -
Total Cost 1,056,540 986,594 835,545 645,551 763,201 667,563 597,122 9.96%
-
Net Worth 585,727 559,183 524,510 459,345 419,337 368,338 388,053 7.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 23,413 7,479 7,388 7,206 7,126 5,699 7,092 22.00%
Div Payout % 70.17% 18.89% 14.69% 66.93% 13.21% 0.00% 3,377.42% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 585,727 559,183 524,510 459,345 419,337 368,338 388,053 7.09%
NOSH 303,486 300,636 298,017 294,452 291,206 285,533 285,333 1.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.30% 4.70% 6.56% 2.22% 7.03% -1.73% 0.51% -
ROE 5.70% 7.08% 9.59% 2.34% 12.87% -3.59% 0.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 360.02 344.35 300.06 224.22 281.90 229.81 210.34 9.36%
EPS 10.99 13.17 16.87 3.66 18.53 -4.64 0.07 132.08%
DPS 7.76 2.50 2.50 2.45 2.45 2.00 2.49 20.83%
NAPS 1.93 1.86 1.76 1.56 1.44 1.29 1.36 6.00%
Adjusted Per Share Value based on latest NOSH - 294,452
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 358.17 339.37 293.14 216.43 269.11 215.11 196.74 10.49%
EPS 10.94 12.98 16.48 3.53 17.69 -4.34 0.07 131.91%
DPS 7.68 2.45 2.42 2.36 2.34 1.87 2.33 21.97%
NAPS 1.9201 1.8331 1.7194 1.5058 1.3746 1.2075 1.2721 7.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.79 0.83 0.82 0.73 0.70 0.35 0.31 -
P/RPS 0.22 0.24 0.27 0.33 0.25 0.15 0.15 6.58%
P/EPS 7.19 6.30 4.86 19.96 3.78 -7.55 421.21 -49.22%
EY 13.92 15.87 20.58 5.01 26.47 -13.24 0.24 96.62%
DY 9.82 3.01 3.05 3.35 3.50 5.71 8.02 3.42%
P/NAPS 0.41 0.45 0.47 0.47 0.49 0.27 0.23 10.10%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 21/11/11 25/11/10 25/11/09 25/11/08 29/11/07 21/11/06 -
Price 0.76 0.81 0.92 0.81 0.63 0.35 0.34 -
P/RPS 0.21 0.24 0.31 0.36 0.22 0.15 0.16 4.63%
P/EPS 6.91 6.15 5.45 22.15 3.40 -7.55 461.97 -50.33%
EY 14.47 16.26 18.34 4.51 29.41 -13.24 0.22 100.78%
DY 10.21 3.09 2.72 3.02 3.88 5.71 7.31 5.72%
P/NAPS 0.39 0.44 0.52 0.52 0.44 0.27 0.25 7.68%

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