[MUDA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -27.66%
YoY- 215.96%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 662,381 609,150 566,580 782,315 825,162 806,980 752,312 -8.13%
PBT 20,769 122 -14,948 61,298 67,032 71,238 72,408 -56.47%
Tax -2,650 922 -3,940 -10,054 -157 1,470 8,068 -
NP 18,118 1,044 -18,888 51,244 66,874 72,708 80,476 -62.95%
-
NP to SH 16,586 676 -18,988 45,545 62,957 69,334 75,036 -63.40%
-
Tax Rate 12.76% -755.74% - 16.40% 0.23% -2.06% -11.14% -
Total Cost 644,262 608,106 585,468 731,071 758,288 734,272 671,836 -2.75%
-
Net Worth 457,698 436,583 448,327 443,919 413,588 410,868 396,276 10.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 7,206 - - - -
Div Payout % - - - 15.82% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 457,698 436,583 448,327 443,919 413,588 410,868 396,276 10.07%
NOSH 293,396 281,666 293,024 288,259 287,214 285,325 285,091 1.93%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.74% 0.17% -3.33% 6.55% 8.10% 9.01% 10.70% -
ROE 3.62% 0.15% -4.24% 10.26% 15.22% 16.87% 18.94% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 225.76 216.27 193.36 271.39 287.30 282.83 263.88 -9.87%
EPS 5.65 0.24 -6.48 15.80 21.92 24.30 26.32 -64.11%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.56 1.55 1.53 1.54 1.44 1.44 1.39 7.98%
Adjusted Per Share Value based on latest NOSH - 288,275
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 217.14 199.69 185.73 256.45 270.50 264.54 246.62 -8.12%
EPS 5.44 0.22 -6.22 14.93 20.64 22.73 24.60 -63.39%
DPS 0.00 0.00 0.00 2.36 0.00 0.00 0.00 -
NAPS 1.5004 1.4312 1.4697 1.4552 1.3558 1.3469 1.2991 10.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.73 0.58 0.60 0.62 0.70 0.81 0.41 -
P/RPS 0.32 0.27 0.31 0.23 0.24 0.29 0.16 58.67%
P/EPS 12.91 241.67 -9.26 3.92 3.19 3.33 1.56 308.61%
EY 7.74 0.41 -10.80 25.48 31.31 30.00 64.20 -75.56%
DY 0.00 0.00 0.00 4.03 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.39 0.40 0.49 0.56 0.29 37.93%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 27/05/09 26/02/09 25/11/08 29/08/08 28/05/08 -
Price 0.81 0.79 0.61 0.59 0.63 0.80 0.73 -
P/RPS 0.36 0.37 0.32 0.22 0.22 0.28 0.28 18.22%
P/EPS 14.33 329.17 -9.41 3.73 2.87 3.29 2.77 198.82%
EY 6.98 0.30 -10.62 26.78 34.79 30.37 36.05 -66.49%
DY 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.40 0.38 0.44 0.56 0.53 -1.26%

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