[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 87.7%
YoY- 162.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 618,872 403,490 188,078 696,021 493,973 311,901 154,445 151.64%
PBT 50,274 35,619 18,102 22,898 12,504 8,338 5,102 357.71%
Tax -118 735 2,017 -5,897 -3,066 -2,419 -1,570 -82.10%
NP 50,156 36,354 20,119 17,001 9,438 5,919 3,532 483.58%
-
NP to SH 47,218 34,667 18,759 14,415 7,680 4,739 2,924 535.65%
-
Tax Rate 0.23% -2.06% -11.14% 25.75% 24.52% 29.01% 30.77% -
Total Cost 568,716 367,136 167,959 679,020 484,535 305,982 150,913 141.58%
-
Net Worth 413,588 410,868 396,276 410,069 366,933 371,126 366,209 8.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 7,119 - - - -
Div Payout % - - - 49.39% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 413,588 410,868 396,276 410,069 366,933 371,126 366,209 8.42%
NOSH 287,214 285,325 285,091 284,770 284,444 285,481 283,883 0.77%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.10% 9.01% 10.70% 2.44% 1.91% 1.90% 2.29% -
ROE 11.42% 8.44% 4.73% 3.52% 2.09% 1.28% 0.80% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 215.47 141.41 65.97 244.41 173.66 109.25 54.40 149.71%
EPS 16.44 12.15 6.58 5.06 2.70 1.66 1.03 530.74%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.44 1.44 1.39 1.44 1.29 1.30 1.29 7.58%
Adjusted Per Share Value based on latest NOSH - 285,047
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 202.87 132.27 61.65 228.17 161.93 102.25 50.63 151.63%
EPS 15.48 11.36 6.15 4.73 2.52 1.55 0.96 535.03%
DPS 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
NAPS 1.3558 1.3469 1.2991 1.3443 1.2029 1.2166 1.2005 8.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.70 0.81 0.41 0.38 0.35 0.42 0.34 -
P/RPS 0.32 0.57 0.62 0.16 0.20 0.38 0.62 -35.57%
P/EPS 4.26 6.67 6.23 7.51 12.96 25.30 33.01 -74.36%
EY 23.49 15.00 16.05 13.32 7.71 3.95 3.03 290.24%
DY 0.00 0.00 0.00 6.58 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.29 0.26 0.27 0.32 0.26 52.39%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 28/05/08 29/02/08 29/11/07 28/08/07 29/05/07 -
Price 0.63 0.80 0.73 0.34 0.35 0.35 0.32 -
P/RPS 0.29 0.57 1.11 0.14 0.20 0.32 0.59 -37.63%
P/EPS 3.83 6.58 11.09 6.72 12.96 21.08 31.07 -75.13%
EY 26.10 15.19 9.01 14.89 7.71 4.74 3.22 301.97%
DY 0.00 0.00 0.00 7.35 0.00 0.00 0.00 -
P/NAPS 0.44 0.56 0.53 0.24 0.27 0.27 0.25 45.62%

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