[MUDA] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.04%
YoY- 467.82%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 917,450 662,381 825,162 658,630 601,644 577,489 538,626 9.27%
PBT 55,818 20,769 67,032 16,672 4,394 14,692 7,209 40.63%
Tax -13,669 -2,650 -157 -4,088 -4,300 -7,384 -10,013 5.32%
NP 42,149 18,118 66,874 12,584 94 7,308 -2,804 -
-
NP to SH 33,173 16,586 62,957 10,240 -2,784 7,045 -2,804 -
-
Tax Rate 24.49% 12.76% 0.23% 24.52% 97.86% 50.26% 138.90% -
Total Cost 875,301 644,262 758,288 646,046 601,549 570,181 541,430 8.33%
-
Net Worth 524,416 457,698 413,588 366,933 388,997 377,534 361,289 6.40%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 524,416 457,698 413,588 366,933 388,997 377,534 361,289 6.40%
NOSH 297,964 293,396 287,214 284,444 286,027 285,621 284,189 0.79%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.59% 2.74% 8.10% 1.91% 0.02% 1.27% -0.52% -
ROE 6.33% 3.62% 15.22% 2.79% -0.72% 1.87% -0.78% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 307.91 225.76 287.30 231.55 210.34 202.19 189.53 8.41%
EPS 11.13 5.65 21.92 3.60 -0.97 2.47 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.56 1.44 1.29 1.36 1.3218 1.2713 5.56%
Adjusted Per Share Value based on latest NOSH - 285,533
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 300.75 217.14 270.50 215.91 197.23 189.31 176.57 9.27%
EPS 10.87 5.44 20.64 3.36 -0.91 2.31 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7191 1.5004 1.3558 1.2029 1.2752 1.2376 1.1844 6.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.82 0.73 0.70 0.35 0.31 0.31 0.43 -
P/RPS 0.27 0.32 0.24 0.15 0.15 0.15 0.23 2.70%
P/EPS 7.37 12.91 3.19 9.72 -31.85 12.57 -43.58 -
EY 13.58 7.74 31.31 10.29 -3.14 7.96 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.49 0.27 0.23 0.23 0.34 5.54%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 25/11/08 29/11/07 21/11/06 15/11/05 24/11/04 -
Price 0.92 0.81 0.63 0.35 0.34 0.30 0.38 -
P/RPS 0.30 0.36 0.22 0.15 0.16 0.15 0.20 6.98%
P/EPS 8.26 14.33 2.87 9.72 -34.93 12.16 -38.51 -
EY 12.10 6.98 34.79 10.29 -2.86 8.22 -2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.44 0.27 0.25 0.23 0.30 9.59%

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