[MUDA] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 15.95%
YoY- 425.35%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 979,900 933,880 894,222 856,196 777,406 702,920 660,229 30.14%
PBT 55,933 54,287 52,694 57,118 42,377 26,407 26,602 64.19%
Tax -11,601 -10,213 5,983 9,675 13,456 14,247 -11,924 -1.81%
NP 44,332 44,074 58,677 66,793 55,833 40,654 14,678 109.08%
-
NP to SH 35,323 36,010 50,284 58,929 50,823 37,844 10,768 120.93%
-
Tax Rate 20.74% 18.81% -11.35% -16.94% -31.75% -53.95% 44.82% -
Total Cost 935,568 889,806 835,545 789,403 721,573 662,266 645,551 28.09%
-
Net Worth 545,564 538,548 524,510 527,044 515,240 295,534 459,345 12.16%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,479 7,479 7,388 7,388 7,388 7,388 7,206 2.51%
Div Payout % 21.18% 20.77% 14.69% 12.54% 14.54% 19.52% 66.93% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 545,564 538,548 524,510 527,044 515,240 295,534 459,345 12.16%
NOSH 299,760 299,193 298,017 297,765 296,115 295,534 294,452 1.19%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.52% 4.72% 6.56% 7.80% 7.18% 5.78% 2.22% -
ROE 6.47% 6.69% 9.59% 11.18% 9.86% 12.81% 2.34% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 326.89 312.13 300.06 287.54 262.54 237.85 224.22 28.60%
EPS 11.78 12.04 16.87 19.79 17.16 12.81 3.66 118.14%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.45 1.35%
NAPS 1.82 1.80 1.76 1.77 1.74 1.00 1.56 10.83%
Adjusted Per Share Value based on latest NOSH - 297,765
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 321.22 306.14 293.14 280.67 254.84 230.43 216.43 30.14%
EPS 11.58 11.80 16.48 19.32 16.66 12.41 3.53 120.93%
DPS 2.45 2.45 2.42 2.42 2.42 2.42 2.36 2.52%
NAPS 1.7884 1.7654 1.7194 1.7277 1.689 0.9688 1.5058 12.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.85 0.82 0.85 0.95 0.80 0.73 -
P/RPS 0.25 0.27 0.27 0.30 0.36 0.34 0.33 -16.91%
P/EPS 6.87 7.06 4.86 4.30 5.54 6.25 19.96 -50.91%
EY 14.55 14.16 20.58 23.28 18.07 16.01 5.01 103.68%
DY 3.09 2.94 3.05 2.94 2.63 3.13 3.35 -5.24%
P/NAPS 0.45 0.47 0.47 0.48 0.55 0.80 0.47 -2.85%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 25/11/10 26/08/10 19/05/10 25/02/10 25/11/09 -
Price 0.81 0.77 0.92 0.81 0.90 0.83 0.81 -
P/RPS 0.25 0.25 0.31 0.28 0.34 0.35 0.36 -21.59%
P/EPS 6.87 6.40 5.45 4.09 5.24 6.48 22.15 -54.21%
EY 14.55 15.63 18.34 24.43 19.07 15.43 4.51 118.49%
DY 3.09 3.25 2.72 3.09 2.78 3.01 3.02 1.54%
P/NAPS 0.45 0.43 0.52 0.46 0.52 0.83 0.52 -9.19%

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