[MUDA] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 60.24%
YoY- 159.41%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 243,280 262,475 256,847 241,720 162,930 215,412 157,456 7.51%
PBT 22,554 9,345 12,731 18,539 3,798 17,517 3,236 38.16%
Tax -1,296 -3,100 552 -2,335 1,446 -1,282 -849 7.29%
NP 21,258 6,245 13,283 16,204 5,244 16,235 2,387 43.92%
-
NP to SH 22,901 6,314 10,989 13,191 5,085 15,908 1,815 52.52%
-
Tax Rate 5.75% 33.17% -4.34% 12.60% -38.07% 7.32% 26.24% -
Total Cost 222,022 256,230 243,564 225,516 157,686 199,177 155,069 6.15%
-
Net Worth 625,354 591,920 557,390 527,044 455,592 411,266 368,671 9.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 625,354 591,920 557,390 527,044 455,592 411,266 368,671 9.19%
NOSH 305,051 302,454 299,672 297,765 293,930 285,601 283,593 1.22%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.74% 2.38% 5.17% 6.70% 3.22% 7.54% 1.52% -
ROE 3.66% 1.07% 1.97% 2.50% 1.12% 3.87% 0.49% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.75 86.47 85.71 81.18 55.43 75.42 55.52 6.21%
EPS 7.53 2.09 3.66 4.43 1.73 5.57 0.64 50.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.95 1.86 1.77 1.55 1.44 1.30 7.87%
Adjusted Per Share Value based on latest NOSH - 297,765
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.75 86.04 84.20 79.24 53.41 70.62 51.62 7.51%
EPS 7.53 2.07 3.60 4.32 1.67 5.21 0.59 52.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.9404 1.8272 1.7277 1.4935 1.3482 1.2086 9.19%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.775 0.84 0.83 0.85 0.58 0.81 0.42 -
P/RPS 0.97 0.97 0.97 1.05 1.05 1.07 0.76 4.14%
P/EPS 10.32 40.38 22.63 19.19 33.53 14.54 65.63 -26.51%
EY 9.69 2.48 4.42 5.21 2.98 6.88 1.52 36.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.45 0.48 0.37 0.56 0.32 2.90%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 30/08/12 23/08/11 26/08/10 25/08/09 29/08/08 28/08/07 -
Price 0.78 0.83 0.88 0.81 0.79 0.80 0.35 -
P/RPS 0.98 0.96 1.03 1.00 1.43 1.06 0.63 7.63%
P/EPS 10.39 39.90 24.00 18.28 45.66 14.36 54.69 -24.16%
EY 9.62 2.51 4.17 5.47 2.19 6.96 1.83 31.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.47 0.46 0.51 0.56 0.27 5.85%

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