[MUDA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 30.83%
YoY- 43.9%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,092,604 1,117,948 1,112,320 1,103,800 1,035,242 995,027 979,900 7.50%
PBT 24,043 24,813 28,199 38,949 44,814 50,125 55,933 -42.95%
Tax 12,021 20,100 23,752 21,535 3,834 -8,714 -11,601 -
NP 36,064 44,913 51,951 60,484 48,648 41,411 44,332 -12.82%
-
NP to SH 33,366 40,350 45,025 51,817 39,607 33,121 35,323 -3.71%
-
Tax Rate -50.00% -81.01% -84.23% -55.29% -8.56% 17.38% 20.74% -
Total Cost 1,056,540 1,073,035 1,060,369 1,043,316 986,594 953,616 935,568 8.42%
-
Net Worth 585,727 591,920 586,656 590,467 559,183 557,390 545,564 4.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 23,413 23,413 23,413 23,413 7,479 7,479 7,479 113.55%
Div Payout % 70.17% 58.03% 52.00% 45.19% 18.89% 22.58% 21.18% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 585,727 591,920 586,656 590,467 559,183 557,390 545,564 4.83%
NOSH 303,486 302,454 301,744 301,720 300,636 299,672 299,760 0.82%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.30% 4.02% 4.67% 5.48% 4.70% 4.16% 4.52% -
ROE 5.70% 6.82% 7.67% 8.78% 7.08% 5.94% 6.47% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 360.02 368.29 367.83 365.84 344.35 332.04 326.89 6.62%
EPS 10.99 13.29 14.89 17.17 13.17 11.05 11.78 -4.51%
DPS 7.76 7.76 7.76 7.76 2.50 2.50 2.50 112.34%
NAPS 1.93 1.95 1.94 1.957 1.86 1.86 1.82 3.97%
Adjusted Per Share Value based on latest NOSH - 301,720
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 358.17 366.48 364.63 361.84 339.37 326.18 321.22 7.50%
EPS 10.94 13.23 14.76 16.99 12.98 10.86 11.58 -3.70%
DPS 7.68 7.68 7.68 7.68 2.45 2.45 2.45 113.74%
NAPS 1.9201 1.9404 1.9231 1.9356 1.8331 1.8272 1.7884 4.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.79 0.84 0.94 0.88 0.83 0.83 0.81 -
P/RPS 0.22 0.23 0.26 0.24 0.24 0.25 0.25 -8.14%
P/EPS 7.19 6.32 6.31 5.12 6.30 7.51 6.87 3.07%
EY 13.92 15.82 15.84 19.52 15.87 13.32 14.55 -2.90%
DY 9.82 9.24 8.26 8.82 3.01 3.01 3.09 115.70%
P/NAPS 0.41 0.43 0.48 0.45 0.45 0.45 0.45 -6.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 30/08/12 31/05/12 29/02/12 21/11/11 23/08/11 26/05/11 -
Price 0.76 0.83 0.86 0.97 0.81 0.88 0.81 -
P/RPS 0.21 0.23 0.23 0.27 0.24 0.27 0.25 -10.94%
P/EPS 6.91 6.24 5.78 5.65 6.15 7.96 6.87 0.38%
EY 14.47 16.02 17.31 17.70 16.26 12.56 14.55 -0.36%
DY 10.21 9.35 9.02 8.00 3.09 2.84 3.09 121.36%
P/NAPS 0.39 0.43 0.44 0.50 0.44 0.47 0.45 -9.07%

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