[MUDA] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.52%
YoY- 187.62%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 262,475 270,671 314,350 270,452 256,847 262,151 245,792 4.47%
PBT 9,345 3,129 6,558 5,781 12,731 13,879 12,423 -17.30%
Tax -3,100 -947 17,740 6,407 552 -3,164 39 -
NP 6,245 2,182 24,298 12,188 13,283 10,715 12,462 -36.93%
-
NP to SH 6,314 753 23,340 9,943 10,989 7,545 11,130 -31.49%
-
Tax Rate 33.17% 30.27% -270.51% -110.83% -4.34% 22.80% -0.31% -
Total Cost 256,230 268,489 290,052 258,264 243,564 251,436 233,330 6.44%
-
Net Worth 591,920 586,656 590,467 559,183 557,390 545,564 538,548 6.50%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 23,413 - - - 7,479 -
Div Payout % - - 100.31% - - - 67.20% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 591,920 586,656 590,467 559,183 557,390 545,564 538,548 6.50%
NOSH 302,454 302,400 301,720 300,636 299,672 299,760 299,193 0.72%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.38% 0.81% 7.73% 4.51% 5.17% 4.09% 5.07% -
ROE 1.07% 0.13% 3.95% 1.78% 1.97% 1.38% 2.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 86.47 89.51 104.19 89.96 85.71 87.45 82.15 3.47%
EPS 2.09 0.25 7.70 3.30 3.66 2.52 3.72 -31.93%
DPS 0.00 0.00 7.76 0.00 0.00 0.00 2.50 -
NAPS 1.95 1.94 1.957 1.86 1.86 1.82 1.80 5.48%
Adjusted Per Share Value based on latest NOSH - 300,636
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 86.04 88.73 103.05 88.66 84.20 85.94 80.57 4.48%
EPS 2.07 0.25 7.65 3.26 3.60 2.47 3.65 -31.50%
DPS 0.00 0.00 7.68 0.00 0.00 0.00 2.45 -
NAPS 1.9404 1.9231 1.9356 1.8331 1.8272 1.7884 1.7654 6.51%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.84 0.94 0.88 0.83 0.83 0.81 0.85 -
P/RPS 0.97 1.05 0.84 0.92 0.97 0.93 1.03 -3.92%
P/EPS 40.38 377.50 11.38 25.10 22.63 32.18 22.85 46.21%
EY 2.48 0.26 8.79 3.98 4.42 3.11 4.38 -31.58%
DY 0.00 0.00 8.82 0.00 0.00 0.00 2.94 -
P/NAPS 0.43 0.48 0.45 0.45 0.45 0.45 0.47 -5.76%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 21/11/11 23/08/11 26/05/11 23/02/11 -
Price 0.83 0.86 0.97 0.81 0.88 0.81 0.77 -
P/RPS 0.96 0.96 0.93 0.90 1.03 0.93 0.94 1.41%
P/EPS 39.90 345.37 12.54 24.49 24.00 32.18 20.70 54.94%
EY 2.51 0.29 7.97 4.08 4.17 3.11 4.83 -35.38%
DY 0.00 0.00 8.00 0.00 0.00 0.00 3.25 -
P/NAPS 0.43 0.44 0.50 0.44 0.47 0.45 0.43 0.00%

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