[MUDA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -96.77%
YoY- -90.02%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 310,116 245,108 262,475 270,671 314,350 270,452 256,847 13.32%
PBT 12,589 5,011 9,345 3,129 6,558 5,781 12,731 -0.74%
Tax -3,182 -1,672 -3,100 -947 17,740 6,407 552 -
NP 9,407 3,339 6,245 2,182 24,298 12,188 13,283 -20.46%
-
NP to SH 5,989 2,959 6,314 753 23,340 9,943 10,989 -33.15%
-
Tax Rate 25.28% 33.37% 33.17% 30.27% -270.51% -110.83% -4.34% -
Total Cost 300,709 241,769 256,230 268,489 290,052 258,264 243,564 15.01%
-
Net Worth 586,023 585,727 591,920 586,656 590,467 559,183 557,390 3.38%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 23,413 - - -
Div Payout % - - - - 100.31% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 586,023 585,727 591,920 586,656 590,467 559,183 557,390 3.38%
NOSH 303,639 303,486 302,454 302,400 301,720 300,636 299,672 0.87%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.03% 1.36% 2.38% 0.81% 7.73% 4.51% 5.17% -
ROE 1.02% 0.51% 1.07% 0.13% 3.95% 1.78% 1.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 102.13 80.76 86.47 89.51 104.19 89.96 85.71 12.33%
EPS 1.97 0.98 2.09 0.25 7.70 3.30 3.66 -33.70%
DPS 0.00 0.00 0.00 0.00 7.76 0.00 0.00 -
NAPS 1.93 1.93 1.95 1.94 1.957 1.86 1.86 2.48%
Adjusted Per Share Value based on latest NOSH - 302,400
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 101.66 80.35 86.04 88.73 103.05 88.66 84.20 13.32%
EPS 1.96 0.97 2.07 0.25 7.65 3.26 3.60 -33.20%
DPS 0.00 0.00 0.00 0.00 7.68 0.00 0.00 -
NAPS 1.9211 1.9201 1.9404 1.9231 1.9356 1.8331 1.8272 3.38%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.74 0.79 0.84 0.94 0.88 0.83 0.83 -
P/RPS 0.72 0.98 0.97 1.05 0.84 0.92 0.97 -17.94%
P/EPS 37.52 81.03 40.38 377.50 11.38 25.10 22.63 39.86%
EY 2.67 1.23 2.48 0.26 8.79 3.98 4.42 -28.43%
DY 0.00 0.00 0.00 0.00 8.82 0.00 0.00 -
P/NAPS 0.38 0.41 0.43 0.48 0.45 0.45 0.45 -10.61%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 20/11/12 30/08/12 31/05/12 29/02/12 21/11/11 23/08/11 -
Price 0.73 0.76 0.83 0.86 0.97 0.81 0.88 -
P/RPS 0.71 0.94 0.96 0.96 0.93 0.90 1.03 -21.87%
P/EPS 37.01 77.95 39.90 345.37 12.54 24.49 24.00 33.30%
EY 2.70 1.28 2.51 0.29 7.97 4.08 4.17 -25.05%
DY 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.43 0.44 0.50 0.44 0.47 -13.15%

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