[MUDA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 13.29%
YoY- -505.49%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 777,406 735,882 729,654 621,312 584,129 576,283 539,657 6.26%
PBT 42,377 39,460 35,898 -8,875 8,042 6,452 4,014 48.08%
Tax 13,456 -13,056 -2,310 -8,528 -2,066 -7,662 -3,493 -
NP 55,833 26,404 33,588 -17,403 5,976 -1,210 521 117.86%
-
NP to SH 50,823 22,040 30,250 -19,946 4,919 -1,349 -500 -
-
Tax Rate -31.75% 33.09% 6.43% - 25.69% 118.75% 87.02% -
Total Cost 721,573 709,478 696,066 638,715 578,153 577,493 539,136 4.97%
-
Net Worth 515,240 448,327 396,276 366,209 372,519 359,174 366,213 5.85%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 7,388 7,206 7,126 5,699 7,092 5,916 2,504 19.75%
Div Payout % 14.54% 32.70% 23.56% 0.00% 144.19% 0.00% 0.00% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 515,240 448,327 396,276 366,209 372,519 359,174 366,213 5.85%
NOSH 296,115 293,024 285,091 283,883 267,999 284,157 284,459 0.67%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.18% 3.59% 4.60% -2.80% 1.02% -0.21% 0.10% -
ROE 9.86% 4.92% 7.63% -5.45% 1.32% -0.38% -0.14% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 262.54 251.13 255.94 218.86 217.96 202.80 189.71 5.56%
EPS 17.16 7.52 10.61 -7.03 1.84 -0.47 -0.18 -
DPS 2.50 2.46 2.50 2.00 2.65 2.08 0.88 18.99%
NAPS 1.74 1.53 1.39 1.29 1.39 1.264 1.2874 5.14%
Adjusted Per Share Value based on latest NOSH - 283,883
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 254.85 241.24 239.20 203.68 191.49 188.92 176.91 6.26%
EPS 16.66 7.23 9.92 -6.54 1.61 -0.44 -0.16 -
DPS 2.42 2.36 2.34 1.87 2.33 1.94 0.82 19.75%
NAPS 1.6891 1.4697 1.2991 1.2005 1.2212 1.1775 1.2005 5.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.95 0.60 0.41 0.34 0.35 0.33 0.56 -
P/RPS 0.36 0.24 0.16 0.16 0.16 0.16 0.30 3.08%
P/EPS 5.54 7.98 3.86 -4.84 19.07 -69.51 -318.59 -
EY 18.07 12.54 25.88 -20.67 5.24 -1.44 -0.31 -
DY 2.63 4.10 6.10 5.88 7.56 6.31 1.57 8.97%
P/NAPS 0.55 0.39 0.29 0.26 0.25 0.26 0.43 4.18%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 27/05/09 28/05/08 29/05/07 30/05/06 30/05/05 26/05/04 -
Price 0.90 0.61 0.73 0.32 0.37 0.30 0.52 -
P/RPS 0.34 0.24 0.29 0.15 0.17 0.15 0.27 3.91%
P/EPS 5.24 8.11 6.88 -4.55 20.16 -63.19 -295.84 -
EY 19.07 12.33 14.54 -21.96 4.96 -1.58 -0.34 -
DY 2.78 4.03 3.42 6.25 7.15 6.94 1.69 8.64%
P/NAPS 0.52 0.40 0.53 0.25 0.27 0.24 0.40 4.46%

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