[MUDA] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -151.14%
YoY- -132.43%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 582,045 567,861 526,630 487,252 428,302 455,935 223,778 -1.01%
PBT 11,530 6,016 -3,448 -4,361 4,278 40,135 14,388 0.23%
Tax -3,081 -7,789 -1,036 5,725 672 -183 641 -
NP 8,449 -1,773 -4,484 1,364 4,950 39,952 15,029 0.61%
-
NP to SH 7,582 -1,773 -6,032 -1,598 4,928 39,952 15,029 0.73%
-
Tax Rate 26.72% 129.47% - - -15.71% 0.46% -4.46% -
Total Cost 573,596 569,634 531,114 485,888 423,352 415,983 208,749 -1.06%
-
Net Worth 386,149 371,773 320,311 1,633,460 396,587 371,003 320,466 -0.19%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 7,092 5,916 2,504 11,793 4,298 6,082 - -100.00%
Div Payout % 93.55% 0.00% 0.00% 0.00% 87.22% 15.22% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 386,149 371,773 320,311 1,633,460 396,587 371,003 320,466 -0.19%
NOSH 283,703 295,833 250,400 1,179,393 286,551 243,281 159,754 -0.60%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.45% -0.31% -0.85% 0.28% 1.16% 8.76% 6.72% -
ROE 1.96% -0.48% -1.88% -0.10% 1.24% 10.77% 4.69% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 205.16 191.95 210.32 41.31 149.47 187.41 140.08 -0.40%
EPS 2.67 -0.60 -2.41 -0.14 1.72 16.42 9.41 1.34%
DPS 2.50 2.00 1.00 1.00 1.50 2.50 0.00 -100.00%
NAPS 1.3611 1.2567 1.2792 1.385 1.384 1.525 2.006 0.41%
Adjusted Per Share Value based on latest NOSH - 1,179,393
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 190.80 186.15 172.64 159.73 140.40 149.46 73.36 -1.01%
EPS 2.49 -0.58 -1.98 -0.52 1.62 13.10 4.93 0.72%
DPS 2.33 1.94 0.82 3.87 1.41 1.99 0.00 -100.00%
NAPS 1.2659 1.2187 1.05 5.3547 1.3001 1.2162 1.0505 -0.19%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.29 0.37 0.50 0.61 0.69 0.70 0.00 -
P/RPS 0.14 0.19 0.24 1.48 0.46 0.37 0.00 -100.00%
P/EPS 10.85 -61.74 -20.76 -450.21 40.12 4.26 0.00 -100.00%
EY 9.22 -1.62 -4.82 -0.22 2.49 23.46 0.00 -100.00%
DY 8.62 5.41 2.00 1.64 2.17 3.57 0.00 -100.00%
P/NAPS 0.21 0.29 0.39 0.44 0.50 0.46 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 25/02/04 28/02/03 27/02/02 28/02/01 - -
Price 0.31 0.37 0.52 0.56 0.67 0.72 0.00 -
P/RPS 0.15 0.19 0.25 1.36 0.45 0.38 0.00 -100.00%
P/EPS 11.60 -61.74 -21.59 -413.30 38.96 4.38 0.00 -100.00%
EY 8.62 -1.62 -4.63 -0.24 2.57 22.81 0.00 -100.00%
DY 8.06 5.41 1.92 1.79 2.24 3.47 0.00 -100.00%
P/NAPS 0.23 0.29 0.41 0.40 0.48 0.47 0.00 -100.00%

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