[MUDA] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 109.85%
YoY- 251.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 979,900 777,406 735,882 729,654 621,312 584,129 576,283 9.24%
PBT 55,933 42,377 39,460 35,898 -8,875 8,042 6,452 43.30%
Tax -11,601 13,456 -13,056 -2,310 -8,528 -2,066 -7,662 7.15%
NP 44,332 55,833 26,404 33,588 -17,403 5,976 -1,210 -
-
NP to SH 35,323 50,823 22,040 30,250 -19,946 4,919 -1,349 -
-
Tax Rate 20.74% -31.75% 33.09% 6.43% - 25.69% 118.75% -
Total Cost 935,568 721,573 709,478 696,066 638,715 578,153 577,493 8.36%
-
Net Worth 545,564 515,240 448,327 396,276 366,209 372,519 359,174 7.21%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 7,479 7,388 7,206 7,126 5,699 7,092 5,916 3.98%
Div Payout % 21.18% 14.54% 32.70% 23.56% 0.00% 144.19% 0.00% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 545,564 515,240 448,327 396,276 366,209 372,519 359,174 7.21%
NOSH 299,760 296,115 293,024 285,091 283,883 267,999 284,157 0.89%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 4.52% 7.18% 3.59% 4.60% -2.80% 1.02% -0.21% -
ROE 6.47% 9.86% 4.92% 7.63% -5.45% 1.32% -0.38% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 326.89 262.54 251.13 255.94 218.86 217.96 202.80 8.27%
EPS 11.78 17.16 7.52 10.61 -7.03 1.84 -0.47 -
DPS 2.50 2.50 2.46 2.50 2.00 2.65 2.08 3.11%
NAPS 1.82 1.74 1.53 1.39 1.29 1.39 1.264 6.26%
Adjusted Per Share Value based on latest NOSH - 285,091
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 321.23 254.85 241.24 239.20 203.68 191.49 188.92 9.24%
EPS 11.58 16.66 7.23 9.92 -6.54 1.61 -0.44 -
DPS 2.45 2.42 2.36 2.34 1.87 2.33 1.94 3.96%
NAPS 1.7885 1.6891 1.4697 1.2991 1.2005 1.2212 1.1775 7.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.81 0.95 0.60 0.41 0.34 0.35 0.33 -
P/RPS 0.25 0.36 0.24 0.16 0.16 0.16 0.16 7.71%
P/EPS 6.87 5.54 7.98 3.86 -4.84 19.07 -69.51 -
EY 14.55 18.07 12.54 25.88 -20.67 5.24 -1.44 -
DY 3.09 2.63 4.10 6.10 5.88 7.56 6.31 -11.21%
P/NAPS 0.45 0.55 0.39 0.29 0.26 0.25 0.26 9.56%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 19/05/10 27/05/09 28/05/08 29/05/07 30/05/06 30/05/05 -
Price 0.81 0.90 0.61 0.73 0.32 0.37 0.30 -
P/RPS 0.25 0.34 0.24 0.29 0.15 0.17 0.15 8.88%
P/EPS 6.87 5.24 8.11 6.88 -4.55 20.16 -63.19 -
EY 14.55 19.07 12.33 14.54 -21.96 4.96 -1.58 -
DY 3.09 2.78 4.03 3.42 6.25 7.15 6.94 -12.61%
P/NAPS 0.45 0.52 0.40 0.53 0.25 0.27 0.24 11.03%

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