[MUDA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 21.67%
YoY- 507.62%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 683,400 735,882 782,315 820,920 787,610 729,654 696,021 -1.21%
PBT 25,741 39,460 61,299 60,668 50,179 35,898 22,898 8.12%
Tax -10,328 -13,056 -10,054 -2,949 -2,743 -2,310 -5,897 45.34%
NP 15,413 26,404 51,245 57,719 47,436 33,588 17,001 -6.33%
-
NP to SH 11,217 22,040 45,546 53,953 44,343 30,250 14,415 -15.41%
-
Tax Rate 40.12% 33.09% 16.40% 4.86% 5.47% 6.43% 25.75% -
Total Cost 667,987 709,478 731,070 763,201 740,174 696,066 679,020 -1.08%
-
Net Worth 455,592 448,327 443,944 419,337 411,266 396,276 285,047 36.74%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,206 7,206 7,206 7,126 7,126 7,126 7,126 0.74%
Div Payout % 64.25% 32.70% 15.82% 13.21% 16.07% 23.56% 49.44% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 455,592 448,327 443,944 419,337 411,266 396,276 285,047 36.74%
NOSH 293,930 293,024 288,275 291,206 285,601 285,091 285,047 2.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.26% 3.59% 6.55% 7.03% 6.02% 4.60% 2.44% -
ROE 2.46% 4.92% 10.26% 12.87% 10.78% 7.63% 5.06% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 232.50 251.13 271.38 281.90 275.77 255.94 244.18 -3.21%
EPS 3.82 7.52 15.80 18.53 15.53 10.61 5.06 -17.10%
DPS 2.50 2.46 2.50 2.45 2.50 2.50 2.50 0.00%
NAPS 1.55 1.53 1.54 1.44 1.44 1.39 1.00 33.96%
Adjusted Per Share Value based on latest NOSH - 291,206
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 224.03 241.23 256.45 269.11 258.19 239.19 228.17 -1.21%
EPS 3.68 7.23 14.93 17.69 14.54 9.92 4.73 -15.42%
DPS 2.36 2.36 2.36 2.34 2.34 2.34 2.34 0.56%
NAPS 1.4935 1.4697 1.4553 1.3746 1.3482 1.2991 0.9344 36.74%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.58 0.60 0.62 0.70 0.81 0.41 0.38 -
P/RPS 0.25 0.24 0.23 0.25 0.29 0.16 0.16 34.68%
P/EPS 15.20 7.98 3.92 3.78 5.22 3.86 7.51 60.07%
EY 6.58 12.54 25.48 26.47 19.17 25.88 13.31 -37.50%
DY 4.31 4.10 4.03 3.50 3.09 6.10 6.58 -24.59%
P/NAPS 0.37 0.39 0.40 0.49 0.56 0.29 0.38 -1.76%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 26/02/09 25/11/08 29/08/08 28/05/08 29/02/08 -
Price 0.79 0.61 0.59 0.63 0.80 0.73 0.34 -
P/RPS 0.34 0.24 0.22 0.22 0.29 0.29 0.14 80.77%
P/EPS 20.70 8.11 3.73 3.40 5.15 6.88 6.72 111.85%
EY 4.83 12.33 26.78 29.41 19.41 14.54 14.87 -52.77%
DY 3.16 4.03 4.24 3.88 3.13 3.42 7.35 -43.06%
P/NAPS 0.51 0.40 0.38 0.44 0.56 0.53 0.34 31.06%

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