[MUDA] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.12%
YoY- 169.91%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,217,754 1,124,852 1,051,572 1,044,864 1,088,370 1,103,800 933,880 4.51%
PBT 31,486 41,142 34,699 51,948 30,074 38,949 54,287 -8.67%
Tax -10,652 -12,911 -10,145 -5,283 -8,901 21,535 -10,213 0.70%
NP 20,834 28,231 24,554 46,665 21,173 60,484 44,074 -11.72%
-
NP to SH 18,807 26,255 21,759 43,226 16,015 51,817 36,010 -10.25%
-
Tax Rate 33.83% 31.38% 29.24% 10.17% 29.60% -55.29% 18.81% -
Total Cost 1,196,920 1,096,621 1,027,018 998,199 1,067,197 1,043,316 889,806 5.06%
-
Net Worth 844,991 841,940 814,486 799,233 586,023 590,467 538,548 7.78%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 23,413 7,479 -
Div Payout % - - - - - 45.19% 20.77% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 844,991 841,940 814,486 799,233 586,023 590,467 538,548 7.78%
NOSH 305,051 305,051 305,051 305,051 303,639 301,720 299,193 0.32%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.71% 2.51% 2.33% 4.47% 1.95% 5.48% 4.72% -
ROE 2.23% 3.12% 2.67% 5.41% 2.73% 8.78% 6.69% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 399.20 368.74 344.72 342.52 358.44 365.84 312.13 4.18%
EPS 6.17 8.61 7.13 14.17 5.27 17.17 12.04 -10.53%
DPS 0.00 0.00 0.00 0.00 0.00 7.76 2.50 -
NAPS 2.77 2.76 2.67 2.62 1.93 1.957 1.80 7.44%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 399.21 368.75 344.73 342.53 356.79 361.85 306.15 4.51%
EPS 6.17 8.61 7.13 14.17 5.25 16.99 11.80 -10.23%
DPS 0.00 0.00 0.00 0.00 0.00 7.68 2.45 -
NAPS 2.7701 2.7601 2.6701 2.6201 1.9211 1.9357 1.7655 7.78%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.45 2.15 1.30 0.915 0.74 0.88 0.85 -
P/RPS 0.36 0.58 0.38 0.27 0.21 0.24 0.27 4.90%
P/EPS 23.52 24.98 18.23 6.46 14.03 5.12 7.06 22.18%
EY 4.25 4.00 5.49 15.49 7.13 19.52 14.16 -18.15%
DY 0.00 0.00 0.00 0.00 0.00 8.82 2.94 -
P/NAPS 0.52 0.78 0.49 0.35 0.38 0.45 0.47 1.69%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 26/02/15 - 27/02/13 29/02/12 23/02/11 -
Price 1.51 2.45 1.60 0.00 0.73 0.97 0.77 -
P/RPS 0.38 0.66 0.46 0.00 0.20 0.27 0.25 7.22%
P/EPS 24.49 28.47 22.43 0.00 13.84 5.65 6.40 25.03%
EY 4.08 3.51 4.46 0.00 7.23 17.70 15.63 -20.04%
DY 0.00 0.00 0.00 0.00 0.00 8.00 3.25 -
P/NAPS 0.55 0.89 0.60 0.00 0.38 0.50 0.43 4.18%

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