[MUDA] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -42.65%
YoY- 60.96%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,051,572 996,906 1,002,162 996,672 1,044,864 1,006,970 1,015,050 2.37%
PBT 34,699 32,810 39,576 38,484 51,948 49,553 57,698 -28.68%
Tax -10,145 -8,304 -8,730 -11,016 -5,283 -7,121 -5,966 42.32%
NP 24,554 24,506 30,846 27,468 46,665 42,432 51,732 -39.06%
-
NP to SH 21,759 23,509 29,454 24,788 43,226 43,658 53,502 -45.01%
-
Tax Rate 29.24% 25.31% 22.06% 28.62% 10.17% 14.37% 10.34% -
Total Cost 1,027,018 972,400 971,316 969,204 998,199 964,538 963,318 4.34%
-
Net Worth 814,486 808,385 814,486 805,334 799,233 786,861 625,354 19.20%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 91 - - - 91 - - -
Div Payout % 0.42% - - - 0.21% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 814,486 808,385 814,486 805,334 799,233 786,861 625,354 19.20%
NOSH 305,051 305,051 305,051 305,051 305,051 304,985 305,051 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.33% 2.46% 3.08% 2.76% 4.47% 4.21% 5.10% -
ROE 2.67% 2.91% 3.62% 3.08% 5.41% 5.55% 8.56% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 344.72 326.80 328.52 326.72 342.52 330.17 332.75 2.37%
EPS 7.13 7.71 9.66 8.12 14.20 14.35 17.60 -45.15%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 2.67 2.65 2.67 2.64 2.62 2.58 2.05 19.20%
Adjusted Per Share Value based on latest NOSH - 305,051
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 344.72 326.80 328.52 326.72 342.52 330.10 332.75 2.37%
EPS 7.13 7.71 9.66 8.12 14.20 14.31 17.60 -45.15%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 2.67 2.65 2.67 2.64 2.62 2.5794 2.05 19.20%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.30 2.21 2.03 1.70 0.915 0.82 0.775 -
P/RPS 0.38 0.68 0.62 0.52 0.27 0.25 0.23 39.62%
P/EPS 18.23 28.68 21.02 20.92 6.46 5.73 4.42 156.52%
EY 5.49 3.49 4.76 4.78 15.49 17.46 22.63 -61.00%
DY 0.02 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.49 0.83 0.76 0.64 0.35 0.32 0.38 18.41%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 28/08/14 28/05/14 26/02/14 25/11/13 21/08/13 -
Price 1.60 1.56 2.23 1.90 1.50 0.93 0.78 -
P/RPS 0.46 0.48 0.68 0.58 0.44 0.28 0.23 58.53%
P/EPS 22.43 20.24 23.10 23.38 10.59 6.50 4.45 193.11%
EY 4.46 4.94 4.33 4.28 9.45 15.39 22.49 -65.89%
DY 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.60 0.59 0.84 0.72 0.57 0.36 0.38 35.48%

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