[MUDA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[MUDA] MUDA HOLDINGS BHD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -51.61%

YoY- -27.14%

Quarter Report

MudaQuarterlyResult2009Q1.pdf

Latest QR

Upcoming QR

MUDA's Result

MUDA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	702,920	660,229	683,400	735,882	782,315	820,920	787,610	-7.28%
YoY %	6.47%	-3.39%	-7.13%	-5.94%	-4.70%	4.23%	-	-
Horiz. %	89.25%	83.83%	86.77%	93.43%	99.33%	104.23%	100.00%	-
PBT	26,407	26,602	25,741	39,460	61,299	60,668	50,179	-34.74%
YoY %	-0.73%	3.34%	-34.77%	-35.63%	1.04%	20.90%	-	-
Horiz. %	52.63%	53.01%	51.30%	78.64%	122.16%	120.90%	100.00%	-
Tax	14,247	-11,924	-10,328	-13,056	-10,054	-2,949	-2,743	-
YoY %	219.48%	-15.45%	20.89%	-29.86%	-240.93%	-7.51%	-	-
Horiz. %	-519.39%	434.71%	376.52%	475.98%	366.53%	107.51%	100.00%	-
NP	40,654	14,678	15,413	26,404	51,245	57,719	47,436	-9.74%
YoY %	176.97%	-4.77%	-41.63%	-48.47%	-11.22%	21.68%	-	-
Horiz. %	85.70%	30.94%	32.49%	55.66%	108.03%	121.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,844	10,768	11,217	22,040	45,546	53,953	44,343	-10.00%
YoY %	251.45%	-4.00%	-49.11%	-51.61%	-15.58%	21.67%	-	-
Horiz. %	85.34%	24.28%	25.30%	49.70%	102.71%	121.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-53.95%	44.82%	40.12%	33.09%	16.40%	4.86%	5.47%	-
YoY %	-220.37%	11.71%	21.25%	101.77%	237.45%	-11.15%	-	-
Horiz. %	-986.29%	819.38%	733.46%	604.94%	299.82%	88.85%	100.00%	-
Total Cost	662,266	645,551	667,987	709,478	731,070	763,201	740,174	-7.12%
YoY %	2.59%	-3.36%	-5.85%	-2.95%	-4.21%	3.11%	-	-
Horiz. %	89.47%	87.22%	90.25%	95.85%	98.77%	103.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	295,534	459,345	455,592	448,327	443,944	419,337	411,266	-19.72%
YoY %	-35.66%	0.82%	1.62%	0.99%	5.87%	1.96%	-	-
Horiz. %	71.86%	111.69%	110.78%	109.01%	107.95%	101.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	7,388	7,206	7,206	7,206	7,206	7,126	7,126	2.42%
YoY %	2.53%	0.00%	0.00%	0.00%	1.12%	0.00%	-	-
Horiz. %	103.68%	101.12%	101.12%	101.12%	101.12%	100.00%	100.00%	-
Div Payout %	19.52%	66.93%	64.25%	32.70%	15.82%	13.21%	16.07%	-
YoY %	-70.84%	4.17%	96.48%	106.70%	19.76%	-17.80%	-	-
Horiz. %	121.47%	416.49%	399.81%	203.48%	98.44%	82.20%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	295,534	459,345	455,592	448,327	443,944	419,337	411,266	-19.72%
YoY %	-35.66%	0.82%	1.62%	0.99%	5.87%	1.96%	-	-
Horiz. %	71.86%	111.69%	110.78%	109.01%	107.95%	101.96%	100.00%	-
NOSH	295,534	294,452	293,930	293,024	288,275	291,206	285,601	2.29%
YoY %	0.37%	0.18%	0.31%	1.65%	-1.01%	1.96%	-	-
Horiz. %	103.48%	103.10%	102.92%	102.60%	100.94%	101.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	5.78%	2.22%	2.26%	3.59%	6.55%	7.03%	6.02%	-
YoY %	160.36%	-1.77%	-37.05%	-45.19%	-6.83%	16.78%	-	-
Horiz. %	96.01%	36.88%	37.54%	59.63%	108.80%	116.78%	100.00%	-
ROE	12.81%	2.34%	2.46%	4.92%	10.26%	12.87%	10.78%	-
YoY %	447.44%	-4.88%	-50.00%	-52.05%	-20.28%	19.39%	-	-
Horiz. %	118.83%	21.71%	22.82%	45.64%	95.18%	119.39%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	237.85	224.22	232.50	251.13	271.38	281.90	275.77	-9.36%
YoY %	6.08%	-3.56%	-7.42%	-7.46%	-3.73%	2.22%	-	-
Horiz. %	86.25%	81.31%	84.31%	91.07%	98.41%	102.22%	100.00%	-
EPS	12.81	3.66	3.82	7.52	15.80	18.53	15.53	-12.01%
YoY %	250.00%	-4.19%	-49.20%	-52.41%	-14.73%	19.32%	-	-
Horiz. %	82.49%	23.57%	24.60%	48.42%	101.74%	119.32%	100.00%	-
DPS	2.50	2.45	2.50	2.46	2.50	2.45	2.50	0.00%
YoY %	2.04%	-2.00%	1.63%	-1.60%	2.04%	-2.00%	-	-
Horiz. %	100.00%	98.00%	100.00%	98.40%	100.00%	98.00%	100.00%	-
NAPS	1.00	1.56	1.55	1.53	1.54	1.44	1.44	-21.52%
YoY %	-35.90%	0.65%	1.31%	-0.65%	6.94%	0.00%	-	-
Horiz. %	69.44%	108.33%	107.64%	106.25%	106.94%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 293,024
RPS	230.43	216.43	224.03	241.23	256.45	269.11	258.19	-7.28%
YoY %	6.47%	-3.39%	-7.13%	-5.93%	-4.70%	4.23%	-	-
Horiz. %	89.25%	83.83%	86.77%	93.43%	99.33%	104.23%	100.00%	-
EPS	12.41	3.53	3.68	7.23	14.93	17.69	14.54	-9.99%
YoY %	251.56%	-4.08%	-49.10%	-51.57%	-15.60%	21.66%	-	-
Horiz. %	85.35%	24.28%	25.31%	49.72%	102.68%	121.66%	100.00%	-
DPS	2.42	2.36	2.36	2.36	2.36	2.34	2.34	2.26%
YoY %	2.54%	0.00%	0.00%	0.00%	0.85%	0.00%	-	-
Horiz. %	103.42%	100.85%	100.85%	100.85%	100.85%	100.00%	100.00%	-
NAPS	0.9688	1.5058	1.4935	1.4697	1.4553	1.3746	1.3482	-19.72%
YoY %	-35.66%	0.82%	1.62%	0.99%	5.87%	1.96%	-	-
Horiz. %	71.86%	111.69%	110.78%	109.01%	107.94%	101.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.80	0.73	0.58	0.60	0.62	0.70	0.81	-
P/RPS	0.34	0.33	0.25	0.24	0.23	0.25	0.29	11.15%
YoY %	3.03%	32.00%	4.17%	4.35%	-8.00%	-13.79%	-	-
Horiz. %	117.24%	113.79%	86.21%	82.76%	79.31%	86.21%	100.00%	-
P/EPS	6.25	19.96	15.20	7.98	3.92	3.78	5.22	12.71%
YoY %	-68.69%	31.32%	90.48%	103.57%	3.70%	-27.59%	-	-
Horiz. %	119.73%	382.38%	291.19%	152.87%	75.10%	72.41%	100.00%	-
EY	16.01	5.01	6.58	12.54	25.48	26.47	19.17	-11.28%
YoY %	219.56%	-23.86%	-47.53%	-50.78%	-3.74%	38.08%	-	-
Horiz. %	83.52%	26.13%	34.32%	65.41%	132.92%	138.08%	100.00%	-
DY	3.13	3.35	4.31	4.10	4.03	3.50	3.09	0.85%
YoY %	-6.57%	-22.27%	5.12%	1.74%	15.14%	13.27%	-	-
Horiz. %	101.29%	108.41%	139.48%	132.69%	130.42%	113.27%	100.00%	-
P/NAPS	0.80	0.47	0.37	0.39	0.40	0.49	0.56	26.76%
YoY %	70.21%	27.03%	-5.13%	-2.50%	-18.37%	-12.50%	-	-
Horiz. %	142.86%	83.93%	66.07%	69.64%	71.43%	87.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	25/11/09	25/08/09	27/05/09	26/02/09	25/11/08	29/08/08	-
Price	0.83	0.81	0.79	0.61	0.59	0.63	0.80	-
P/RPS	0.35	0.36	0.34	0.24	0.22	0.22	0.29	13.31%
YoY %	-2.78%	5.88%	41.67%	9.09%	0.00%	-24.14%	-	-
Horiz. %	120.69%	124.14%	117.24%	82.76%	75.86%	75.86%	100.00%	-
P/EPS	6.48	22.15	20.70	8.11	3.73	3.40	5.15	16.50%
YoY %	-70.74%	7.00%	155.24%	117.43%	9.71%	-33.98%	-	-
Horiz. %	125.83%	430.10%	401.94%	157.48%	72.43%	66.02%	100.00%	-
EY	15.43	4.51	4.83	12.33	26.78	29.41	19.41	-14.14%
YoY %	242.13%	-6.63%	-60.83%	-53.96%	-8.94%	51.52%	-	-
Horiz. %	79.50%	23.24%	24.88%	63.52%	137.97%	151.52%	100.00%	-
DY	3.01	3.02	3.16	4.03	4.24	3.88	3.13	-2.56%
YoY %	-0.33%	-4.43%	-21.59%	-4.95%	9.28%	23.96%	-	-
Horiz. %	96.17%	96.49%	100.96%	128.75%	135.46%	123.96%	100.00%	-
P/NAPS	0.83	0.52	0.51	0.40	0.38	0.44	0.56	29.90%
YoY %	59.62%	1.96%	27.50%	5.26%	-13.64%	-21.43%	-	-
Horiz. %	148.21%	92.86%	91.07%	71.43%	67.86%	78.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos