[MUDA] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -51.61%
YoY- -27.14%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,112,320 979,900 777,406 735,882 729,654 621,312 584,129 11.32%
PBT 28,199 55,933 42,377 39,460 35,898 -8,875 8,042 23.23%
Tax 23,752 -11,601 13,456 -13,056 -2,310 -8,528 -2,066 -
NP 51,951 44,332 55,833 26,404 33,588 -17,403 5,976 43.34%
-
NP to SH 45,025 35,323 50,823 22,040 30,250 -19,946 4,919 44.58%
-
Tax Rate -84.23% 20.74% -31.75% 33.09% 6.43% - 25.69% -
Total Cost 1,060,369 935,568 721,573 709,478 696,066 638,715 578,153 10.62%
-
Net Worth 586,656 545,564 515,240 448,327 396,276 366,209 372,519 7.85%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 23,413 7,479 7,388 7,206 7,126 5,699 7,092 22.00%
Div Payout % 52.00% 21.18% 14.54% 32.70% 23.56% 0.00% 144.19% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 586,656 545,564 515,240 448,327 396,276 366,209 372,519 7.85%
NOSH 301,744 299,760 296,115 293,024 285,091 283,883 267,999 1.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.67% 4.52% 7.18% 3.59% 4.60% -2.80% 1.02% -
ROE 7.67% 6.47% 9.86% 4.92% 7.63% -5.45% 1.32% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 367.83 326.89 262.54 251.13 255.94 218.86 217.96 9.10%
EPS 14.89 11.78 17.16 7.52 10.61 -7.03 1.84 41.64%
DPS 7.76 2.50 2.50 2.46 2.50 2.00 2.65 19.59%
NAPS 1.94 1.82 1.74 1.53 1.39 1.29 1.39 5.70%
Adjusted Per Share Value based on latest NOSH - 293,024
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 364.64 321.23 254.85 241.24 239.20 203.68 191.49 11.32%
EPS 14.76 11.58 16.66 7.23 9.92 -6.54 1.61 44.62%
DPS 7.68 2.45 2.42 2.36 2.34 1.87 2.33 21.97%
NAPS 1.9232 1.7885 1.6891 1.4697 1.2991 1.2005 1.2212 7.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.94 0.81 0.95 0.60 0.41 0.34 0.35 -
P/RPS 0.26 0.25 0.36 0.24 0.16 0.16 0.16 8.42%
P/EPS 6.31 6.87 5.54 7.98 3.86 -4.84 19.07 -16.81%
EY 15.84 14.55 18.07 12.54 25.88 -20.67 5.24 20.22%
DY 8.26 3.09 2.63 4.10 6.10 5.88 7.56 1.48%
P/NAPS 0.48 0.45 0.55 0.39 0.29 0.26 0.25 11.47%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 26/05/11 19/05/10 27/05/09 28/05/08 29/05/07 30/05/06 -
Price 0.86 0.81 0.90 0.61 0.73 0.32 0.37 -
P/RPS 0.23 0.25 0.34 0.24 0.29 0.15 0.17 5.16%
P/EPS 5.78 6.87 5.24 8.11 6.88 -4.55 20.16 -18.78%
EY 17.31 14.55 19.07 12.33 14.54 -21.96 4.96 23.13%
DY 9.02 3.09 2.78 4.03 3.42 6.25 7.15 3.94%
P/NAPS 0.44 0.45 0.52 0.40 0.53 0.25 0.27 8.47%

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