[MUDA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 41.87%
YoY- -64.79%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 777,434 747,680 755,228 778,254 789,450 688,088 496,786 7.74%
PBT 22,379 24,608 37,165 17,485 32,391 41,864 15,577 6.22%
Tax -5,714 -6,228 -5,341 -5,719 3,795 -10,252 -1,988 19.23%
NP 16,665 18,380 31,824 11,766 36,186 31,612 13,589 3.45%
-
NP to SH 16,396 17,632 32,744 10,026 28,477 24,880 12,440 4.70%
-
Tax Rate 25.53% 25.31% 14.37% 32.71% -11.72% 24.49% 12.76% -
Total Cost 760,769 729,300 723,404 766,488 753,264 656,476 483,197 7.85%
-
Net Worth 835,839 808,385 786,861 585,727 557,470 524,416 457,698 10.55%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 835,839 808,385 786,861 585,727 557,470 524,416 457,698 10.55%
NOSH 305,051 305,051 304,985 303,486 299,715 297,964 293,396 0.65%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.14% 2.46% 4.21% 1.51% 4.58% 4.59% 2.74% -
ROE 1.96% 2.18% 4.16% 1.71% 5.11% 4.74% 2.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 254.85 245.10 247.63 256.44 263.40 230.93 169.32 7.04%
EPS 5.37 5.78 10.76 3.31 9.50 8.35 4.24 4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.65 2.58 1.93 1.86 1.76 1.56 9.83%
Adjusted Per Share Value based on latest NOSH - 303,486
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 254.85 245.10 247.57 255.12 258.79 225.56 162.85 7.74%
EPS 5.37 5.78 10.73 3.29 9.34 8.16 4.08 4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.65 2.5794 1.9201 1.8275 1.7191 1.5004 10.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.16 2.21 0.82 0.79 0.83 0.82 0.73 -
P/RPS 0.46 0.90 0.33 0.31 0.32 0.36 0.43 1.12%
P/EPS 21.58 38.24 7.64 23.91 8.74 9.82 17.22 3.83%
EY 4.63 2.62 13.09 4.18 11.45 10.18 5.81 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.83 0.32 0.41 0.45 0.47 0.47 -1.85%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 13/11/15 20/11/14 25/11/13 20/11/12 21/11/11 25/11/10 25/11/09 -
Price 1.62 1.56 0.93 0.76 0.81 0.92 0.81 -
P/RPS 0.64 0.64 0.38 0.30 0.31 0.40 0.48 4.90%
P/EPS 30.14 26.99 8.66 23.01 8.53 11.02 19.10 7.89%
EY 3.32 3.71 11.54 4.35 11.73 9.08 5.23 -7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.36 0.39 0.44 0.52 0.52 2.12%

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