[MUDA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -28.39%
YoY- -4.85%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,035,242 995,027 979,900 933,880 894,222 856,196 777,406 21.01%
PBT 44,814 50,125 55,933 54,287 52,694 57,118 42,377 3.79%
Tax 3,834 -8,714 -11,601 -10,213 5,983 9,675 13,456 -56.66%
NP 48,648 41,411 44,332 44,074 58,677 66,793 55,833 -8.76%
-
NP to SH 39,607 33,121 35,323 36,010 50,284 58,929 50,823 -15.30%
-
Tax Rate -8.56% 17.38% 20.74% 18.81% -11.35% -16.94% -31.75% -
Total Cost 986,594 953,616 935,568 889,806 835,545 789,403 721,573 23.16%
-
Net Worth 559,183 557,390 545,564 538,548 524,510 527,044 515,240 5.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 7,479 7,479 7,479 7,479 7,388 7,388 7,388 0.81%
Div Payout % 18.89% 22.58% 21.18% 20.77% 14.69% 12.54% 14.54% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 559,183 557,390 545,564 538,548 524,510 527,044 515,240 5.60%
NOSH 300,636 299,672 299,760 299,193 298,017 297,765 296,115 1.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.70% 4.16% 4.52% 4.72% 6.56% 7.80% 7.18% -
ROE 7.08% 5.94% 6.47% 6.69% 9.59% 11.18% 9.86% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 344.35 332.04 326.89 312.13 300.06 287.54 262.54 19.80%
EPS 13.17 11.05 11.78 12.04 16.87 19.79 17.16 -16.16%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 1.86 1.86 1.82 1.80 1.76 1.77 1.74 4.54%
Adjusted Per Share Value based on latest NOSH - 299,193
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 339.37 326.18 321.22 306.14 293.14 280.67 254.84 21.02%
EPS 12.98 10.86 11.58 11.80 16.48 19.32 16.66 -15.31%
DPS 2.45 2.45 2.45 2.45 2.42 2.42 2.42 0.82%
NAPS 1.8331 1.8272 1.7884 1.7654 1.7194 1.7277 1.689 5.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.83 0.83 0.81 0.85 0.82 0.85 0.95 -
P/RPS 0.24 0.25 0.25 0.27 0.27 0.30 0.36 -23.66%
P/EPS 6.30 7.51 6.87 7.06 4.86 4.30 5.54 8.93%
EY 15.87 13.32 14.55 14.16 20.58 23.28 18.07 -8.28%
DY 3.01 3.01 3.09 2.94 3.05 2.94 2.63 9.40%
P/NAPS 0.45 0.45 0.45 0.47 0.47 0.48 0.55 -12.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 26/05/11 23/02/11 25/11/10 26/08/10 19/05/10 -
Price 0.81 0.88 0.81 0.77 0.92 0.81 0.90 -
P/RPS 0.24 0.27 0.25 0.25 0.31 0.28 0.34 -20.70%
P/EPS 6.15 7.96 6.87 6.40 5.45 4.09 5.24 11.25%
EY 16.26 12.56 14.55 15.63 18.34 24.43 19.07 -10.07%
DY 3.09 2.84 3.09 3.25 2.72 3.09 2.78 7.29%
P/NAPS 0.44 0.47 0.45 0.43 0.52 0.46 0.52 -10.53%

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