[MUDA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 59.72%
YoY- -69.0%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 507,525 263,705 263,705 1,088,370 778,254 533,146 270,671 65.39%
PBT 28,849 6,295 6,295 30,074 17,485 12,474 3,129 491.83%
Tax -2,983 -1,687 -1,687 -8,901 -5,719 -4,047 -947 150.53%
NP 25,866 4,608 4,608 21,173 11,766 8,427 2,182 623.72%
-
NP to SH 26,751 3,850 3,850 16,014 10,026 7,067 753 1642.27%
-
Tax Rate 10.34% 26.80% 26.80% 29.60% 32.71% 32.44% 30.27% -
Total Cost 481,659 259,097 259,097 1,067,197 766,488 524,719 268,489 59.64%
-
Net Worth 625,354 0 583,967 587,280 585,727 591,920 586,656 5.24%
Dividend
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 15,953 - - - -
Div Payout % - - - 99.62% - - - -
Equity
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 625,354 0 583,967 587,280 585,727 591,920 586,656 5.24%
NOSH 305,051 305,051 303,748 303,639 303,486 302,454 302,400 0.70%
Ratio Analysis
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.10% 1.75% 1.75% 1.95% 1.51% 1.58% 0.81% -
ROE 4.28% 0.00% 0.66% 2.73% 1.71% 1.19% 0.13% -
Per Share
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 166.37 86.45 86.70 359.53 256.44 175.64 89.51 64.24%
EPS 8.80 1.27 1.27 5.29 3.31 2.34 0.25 1629.46%
DPS 0.00 0.00 0.00 5.27 0.00 0.00 0.00 -
NAPS 2.05 0.00 1.92 1.94 1.93 1.95 1.94 4.51%
Adjusted Per Share Value based on latest NOSH - 303,639
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 166.37 86.45 86.45 356.78 255.12 174.77 88.73 65.39%
EPS 8.80 1.27 1.26 5.25 3.29 2.32 0.25 1629.46%
DPS 0.00 0.00 0.00 5.23 0.00 0.00 0.00 -
NAPS 2.05 0.00 1.9143 1.9252 1.9201 1.9404 1.9231 5.24%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.775 0.71 0.71 0.74 0.79 0.84 0.94 -
P/RPS 0.47 0.82 0.82 0.21 0.31 0.48 1.05 -47.44%
P/EPS 8.84 56.26 56.09 13.99 23.91 36.08 377.50 -95.04%
EY 11.32 1.78 1.78 7.15 4.18 2.77 0.26 1950.29%
DY 0.00 0.00 0.00 7.12 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.37 0.38 0.41 0.43 0.48 -17.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/08/13 - 21/05/13 27/02/13 20/11/12 30/08/12 31/05/12 -
Price 0.78 0.00 0.805 0.73 0.76 0.83 0.86 -
P/RPS 0.47 0.00 0.93 0.20 0.30 0.47 0.96 -43.54%
P/EPS 8.89 0.00 63.60 13.80 23.01 35.65 345.37 -94.65%
EY 11.24 0.00 1.57 7.25 4.35 2.80 0.29 1768.06%
DY 0.00 0.00 0.00 7.22 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.42 0.38 0.39 0.43 0.44 -11.07%

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