[MUDA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 34.3%
YoY- 130.59%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,081,404 1,112,320 979,900 777,406 735,882 729,654 621,312 9.67%
PBT 33,240 28,199 55,933 42,377 39,460 35,898 -8,875 -
Tax -9,641 23,752 -11,601 13,456 -13,056 -2,310 -8,528 2.06%
NP 23,599 51,951 44,332 55,833 26,404 33,588 -17,403 -
-
NP to SH 19,112 45,025 35,323 50,823 22,040 30,250 -19,946 -
-
Tax Rate 29.00% -84.23% 20.74% -31.75% 33.09% 6.43% - -
Total Cost 1,057,805 1,060,369 935,568 721,573 709,478 696,066 638,715 8.76%
-
Net Worth 583,967 586,656 545,564 515,240 448,327 396,276 366,209 8.08%
Dividend
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 23,413 7,479 7,388 7,206 7,126 5,699 -
Div Payout % - 52.00% 21.18% 14.54% 32.70% 23.56% 0.00% -
Equity
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 583,967 586,656 545,564 515,240 448,327 396,276 366,209 8.08%
NOSH 303,748 301,744 299,760 296,115 293,024 285,091 283,883 1.13%
Ratio Analysis
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.18% 4.67% 4.52% 7.18% 3.59% 4.60% -2.80% -
ROE 3.27% 7.67% 6.47% 9.86% 4.92% 7.63% -5.45% -
Per Share
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 355.55 367.83 326.89 262.54 251.13 255.94 218.86 8.41%
EPS 6.28 14.89 11.78 17.16 7.52 10.61 -7.03 -
DPS 0.00 7.76 2.50 2.50 2.46 2.50 2.00 -
NAPS 1.92 1.94 1.82 1.74 1.53 1.39 1.29 6.84%
Adjusted Per Share Value based on latest NOSH - 296,115
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 354.51 364.64 321.23 254.85 241.24 239.20 203.68 9.67%
EPS 6.27 14.76 11.58 16.66 7.23 9.92 -6.54 -
DPS 0.00 7.68 2.45 2.42 2.36 2.34 1.87 -
NAPS 1.9144 1.9232 1.7885 1.6891 1.4697 1.2991 1.2005 8.08%
Price Multiplier on Financial Quarter End Date
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.71 0.94 0.81 0.95 0.60 0.41 0.34 -
P/RPS 0.20 0.26 0.25 0.36 0.24 0.16 0.16 3.78%
P/EPS 11.30 6.31 6.87 5.54 7.98 3.86 -4.84 -
EY 8.85 15.84 14.55 18.07 12.54 25.88 -20.67 -
DY 0.00 8.26 3.09 2.63 4.10 6.10 5.88 -
P/NAPS 0.37 0.48 0.45 0.55 0.39 0.29 0.26 6.05%
Price Multiplier on Announcement Date
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 31/05/12 26/05/11 19/05/10 27/05/09 28/05/08 29/05/07 -
Price 0.805 0.86 0.81 0.90 0.61 0.73 0.32 -
P/RPS 0.23 0.23 0.25 0.34 0.24 0.29 0.15 7.38%
P/EPS 12.81 5.78 6.87 5.24 8.11 6.88 -4.55 -
EY 7.81 17.31 14.55 19.07 12.33 14.54 -21.96 -
DY 0.00 9.02 3.09 2.78 4.03 3.42 6.25 -
P/NAPS 0.42 0.44 0.45 0.52 0.40 0.53 0.25 9.02%

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