[MUDA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -22.58%
YoY- 100.0%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,037,996 1,048,604 933,880 917,450 915,702 864,524 702,920 29.76%
PBT 53,220 55,516 54,287 55,818 61,544 48,932 26,407 59.75%
Tax -5,224 -12,656 -10,213 -13,669 -8,222 -7,104 14,247 -
NP 47,996 42,860 44,074 42,149 53,322 41,828 40,654 11.73%
-
NP to SH 37,068 30,180 36,010 33,173 42,846 32,928 37,844 -1.37%
-
Tax Rate 9.82% 22.80% 18.81% 24.49% 13.36% 14.52% -53.95% -
Total Cost 990,000 1,005,744 889,806 875,301 862,380 822,696 662,266 30.83%
-
Net Worth 557,457 545,564 536,572 524,416 524,463 515,240 502,929 7.12%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 7,452 - - - 7,352 -
Div Payout % - - 20.70% - - - 19.43% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 557,457 545,564 536,572 524,416 524,463 515,240 502,929 7.12%
NOSH 299,708 299,760 298,096 297,964 296,307 296,115 294,111 1.26%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.62% 4.09% 4.72% 4.59% 5.82% 4.84% 5.78% -
ROE 6.65% 5.53% 6.71% 6.33% 8.17% 6.39% 7.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 346.34 349.81 313.28 307.91 309.04 291.96 239.00 28.14%
EPS 12.38 10.08 12.08 11.13 14.46 11.12 12.87 -2.56%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.86 1.82 1.80 1.76 1.77 1.74 1.71 5.78%
Adjusted Per Share Value based on latest NOSH - 298,017
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 340.27 343.75 306.14 300.75 300.18 283.40 230.43 29.76%
EPS 12.15 9.89 11.80 10.87 14.05 10.79 12.41 -1.40%
DPS 0.00 0.00 2.44 0.00 0.00 0.00 2.41 -
NAPS 1.8274 1.7884 1.759 1.7191 1.7193 1.689 1.6487 7.12%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.83 0.81 0.85 0.82 0.85 0.95 0.80 -
P/RPS 0.24 0.23 0.27 0.27 0.28 0.33 0.33 -19.17%
P/EPS 6.71 8.05 7.04 7.37 5.88 8.54 6.22 5.19%
EY 14.90 12.43 14.21 13.58 17.01 11.71 16.08 -4.96%
DY 0.00 0.00 2.94 0.00 0.00 0.00 3.13 -
P/NAPS 0.45 0.45 0.47 0.47 0.48 0.55 0.47 -2.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 26/05/11 23/02/11 25/11/10 26/08/10 19/05/10 25/02/10 -
Price 0.88 0.81 0.77 0.92 0.81 0.90 0.83 -
P/RPS 0.25 0.23 0.25 0.30 0.26 0.31 0.35 -20.14%
P/EPS 7.12 8.05 6.37 8.26 5.60 8.09 6.45 6.82%
EY 14.05 12.43 15.69 12.10 17.85 12.36 15.50 -6.35%
DY 0.00 0.00 3.25 0.00 0.00 0.00 3.01 -
P/NAPS 0.47 0.45 0.43 0.52 0.46 0.52 0.49 -2.74%

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