[MUDA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.01%
YoY- 9.67%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,204,284 1,081,326 1,037,316 1,018,933 1,092,604 1,035,242 894,222 5.08%
PBT 26,333 32,470 39,391 43,460 24,043 44,814 52,694 -10.90%
Tax -14,251 -9,631 -6,170 -7,028 12,021 3,834 5,983 -
NP 12,082 22,839 33,221 36,432 36,064 48,648 58,677 -23.13%
-
NP to SH 10,753 20,523 28,114 36,594 33,366 39,607 50,284 -22.65%
-
Tax Rate 54.12% 29.66% 15.66% 16.17% -50.00% -8.56% -11.35% -
Total Cost 1,192,202 1,058,487 1,004,095 982,501 1,056,540 986,594 835,545 6.09%
-
Net Worth 832,789 835,839 808,385 786,861 585,727 559,183 524,510 8.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 23,413 7,479 7,388 -
Div Payout % - - - - 70.17% 18.89% 14.69% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 832,789 835,839 808,385 786,861 585,727 559,183 524,510 8.00%
NOSH 305,051 305,051 305,051 304,985 303,486 300,636 298,017 0.38%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.00% 2.11% 3.20% 3.58% 3.30% 4.70% 6.56% -
ROE 1.29% 2.46% 3.48% 4.65% 5.70% 7.08% 9.59% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 394.78 354.47 340.05 334.09 360.02 344.35 300.06 4.67%
EPS 3.52 6.73 9.22 12.00 10.99 13.17 16.87 -22.96%
DPS 0.00 0.00 0.00 0.00 7.76 2.50 2.50 -
NAPS 2.73 2.74 2.65 2.58 1.93 1.86 1.76 7.58%
Adjusted Per Share Value based on latest NOSH - 304,985
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 394.79 354.48 340.06 334.03 358.18 339.38 293.15 5.08%
EPS 3.53 6.73 9.22 12.00 10.94 12.98 16.48 -22.63%
DPS 0.00 0.00 0.00 0.00 7.68 2.45 2.42 -
NAPS 2.7301 2.7401 2.6501 2.5795 1.9201 1.8331 1.7195 8.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.70 1.16 2.21 0.82 0.79 0.83 0.82 -
P/RPS 0.43 0.33 0.65 0.25 0.22 0.24 0.27 8.05%
P/EPS 48.23 17.24 23.98 6.83 7.19 6.30 4.86 46.54%
EY 2.07 5.80 4.17 14.63 13.92 15.87 20.58 -31.78%
DY 0.00 0.00 0.00 0.00 9.82 3.01 3.05 -
P/NAPS 0.62 0.42 0.83 0.32 0.41 0.45 0.47 4.72%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 13/11/15 20/11/14 - 20/11/12 21/11/11 25/11/10 -
Price 1.61 1.62 1.56 0.00 0.76 0.81 0.92 -
P/RPS 0.41 0.46 0.46 0.00 0.21 0.24 0.31 4.76%
P/EPS 45.67 24.08 16.93 0.00 6.91 6.15 5.45 42.47%
EY 2.19 4.15 5.91 0.00 14.47 16.26 18.34 -29.80%
DY 0.00 0.00 0.00 0.00 10.21 3.09 2.72 -
P/NAPS 0.59 0.59 0.59 0.00 0.39 0.44 0.52 2.12%

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