[MUDA] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -13.11%
YoY- 27.47%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,030,327 1,082,634 1,081,404 1,112,320 979,900 777,406 735,882 6.95%
PBT 55,274 30,190 33,240 28,199 55,933 42,377 39,460 6.96%
Tax -6,350 -8,228 -9,641 23,752 -11,601 13,456 -13,056 -13.41%
NP 48,924 21,962 23,599 51,951 44,332 55,833 26,404 13.12%
-
NP to SH 45,573 16,648 19,112 45,025 35,323 50,823 22,040 15.62%
-
Tax Rate 11.49% 27.25% 29.00% -84.23% 20.74% -31.75% 33.09% -
Total Cost 981,403 1,060,672 1,057,805 1,060,369 935,568 721,573 709,478 6.70%
-
Net Worth 805,334 0 583,967 586,656 545,564 515,240 448,327 12.42%
Dividend
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 23,413 7,479 7,388 7,206 -
Div Payout % - - - 52.00% 21.18% 14.54% 32.70% -
Equity
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 805,334 0 583,967 586,656 545,564 515,240 448,327 12.42%
NOSH 305,051 305,051 303,748 301,744 299,760 296,115 293,024 0.80%
Ratio Analysis
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.75% 2.03% 2.18% 4.67% 4.52% 7.18% 3.59% -
ROE 5.66% 0.00% 3.27% 7.67% 6.47% 9.86% 4.92% -
Per Share
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 337.76 354.90 355.55 367.83 326.89 262.54 251.13 6.10%
EPS 14.94 5.46 6.28 14.89 11.78 17.16 7.52 14.70%
DPS 0.00 0.00 0.00 7.76 2.50 2.50 2.46 -
NAPS 2.64 0.00 1.92 1.94 1.82 1.74 1.53 11.52%
Adjusted Per Share Value based on latest NOSH - 302,400
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 337.76 354.90 354.50 364.63 321.22 254.84 241.23 6.95%
EPS 14.94 5.46 6.27 14.76 11.58 16.66 7.23 15.61%
DPS 0.00 0.00 0.00 7.68 2.45 2.42 2.36 -
NAPS 2.64 0.00 1.9143 1.9231 1.7884 1.689 1.4697 12.42%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.70 0.71 0.71 0.94 0.81 0.95 0.60 -
P/RPS 0.50 0.20 0.20 0.26 0.25 0.36 0.24 15.80%
P/EPS 11.38 13.01 11.30 6.31 6.87 5.54 7.98 7.35%
EY 8.79 7.69 8.85 15.84 14.55 18.07 12.54 -6.85%
DY 0.00 0.00 0.00 8.26 3.09 2.63 4.10 -
P/NAPS 0.64 0.00 0.37 0.48 0.45 0.55 0.39 10.40%
Price Multiplier on Announcement Date
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/14 - 21/05/13 31/05/12 26/05/11 19/05/10 27/05/09 -
Price 1.90 0.00 0.805 0.86 0.81 0.90 0.61 -
P/RPS 0.56 0.00 0.23 0.23 0.25 0.34 0.24 18.45%
P/EPS 12.72 0.00 12.81 5.78 6.87 5.24 8.11 9.41%
EY 7.86 0.00 7.81 17.31 14.55 19.07 12.33 -8.60%
DY 0.00 0.00 0.00 9.02 3.09 2.78 4.03 -
P/NAPS 0.72 0.00 0.42 0.44 0.45 0.52 0.40 12.46%

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