[MUDA] YoY Annualized Quarter 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- 8.55%
YoY- -4.85%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,044,864 1,088,370 1,103,800 933,880 702,920 782,315 696,021 6.99%
PBT 51,948 30,074 38,924 54,287 26,407 61,298 22,898 14.61%
Tax -5,283 -8,901 21,536 -10,213 14,247 -10,054 -5,897 -1.81%
NP 46,665 21,173 60,460 44,074 40,654 51,244 17,001 18.30%
-
NP to SH 43,226 16,014 51,662 36,010 37,844 45,545 14,415 20.06%
-
Tax Rate 10.17% 29.60% -55.33% 18.81% -53.95% 16.40% 25.75% -
Total Cost 998,199 1,067,197 1,043,340 889,806 662,266 731,071 679,020 6.62%
-
Net Worth 799,233 587,280 579,851 536,572 502,929 443,919 410,069 11.75%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 91 15,953 51,315 7,452 7,352 7,206 7,119 -51.61%
Div Payout % 0.21% 99.62% 99.33% 20.70% 19.43% 15.82% 49.39% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 799,233 587,280 579,851 536,572 502,929 443,919 410,069 11.75%
NOSH 305,051 303,639 300,441 298,096 294,111 288,259 284,770 1.15%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.47% 1.95% 5.48% 4.72% 5.78% 6.55% 2.44% -
ROE 5.41% 2.73% 8.91% 6.71% 7.52% 10.26% 3.52% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 342.52 359.53 367.39 313.28 239.00 271.39 244.41 5.78%
EPS 14.20 5.29 17.19 12.08 12.87 15.80 5.06 18.74%
DPS 0.03 5.27 17.08 2.50 2.50 2.50 2.50 -52.11%
NAPS 2.62 1.94 1.93 1.80 1.71 1.54 1.44 10.47%
Adjusted Per Share Value based on latest NOSH - 299,193
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 342.52 356.78 361.84 306.14 230.43 256.45 228.17 6.99%
EPS 14.20 5.25 16.94 11.80 12.41 14.93 4.73 20.08%
DPS 0.03 5.23 16.82 2.44 2.41 2.36 2.33 -51.55%
NAPS 2.62 1.9252 1.9008 1.759 1.6487 1.4552 1.3443 11.75%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.915 0.74 0.88 0.85 0.80 0.62 0.38 -
P/RPS 0.27 0.21 0.24 0.27 0.33 0.23 0.16 9.10%
P/EPS 6.46 13.99 5.12 7.04 6.22 3.92 7.51 -2.47%
EY 15.49 7.15 19.54 14.21 16.08 25.48 13.32 2.54%
DY 0.03 7.12 19.41 2.94 3.13 4.03 6.58 -59.24%
P/NAPS 0.35 0.38 0.46 0.47 0.47 0.40 0.26 5.07%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 29/02/12 23/02/11 25/02/10 26/02/09 29/02/08 -
Price 1.50 0.73 0.97 0.77 0.83 0.59 0.34 -
P/RPS 0.44 0.20 0.26 0.25 0.35 0.22 0.14 21.00%
P/EPS 10.59 13.80 5.64 6.37 6.45 3.73 6.72 7.86%
EY 9.45 7.25 17.73 15.69 15.50 26.78 14.89 -7.29%
DY 0.02 7.22 17.61 3.25 3.01 4.24 7.35 -62.60%
P/NAPS 0.57 0.38 0.50 0.43 0.49 0.38 0.24 15.49%

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