[MUDA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 494.83%
YoY- 262.7%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 284,786 258,929 251,913 243,280 262,475 256,847 241,720 2.76%
PBT 6,111 6,145 10,167 22,554 9,345 12,731 18,539 -16.87%
Tax -856 -2,759 -1,611 -1,296 -3,100 552 -2,335 -15.38%
NP 5,255 3,386 8,556 21,258 6,245 13,283 16,204 -17.09%
-
NP to SH 5,574 3,735 8,530 22,901 6,314 10,989 13,191 -13.36%
-
Tax Rate 14.01% 44.90% 15.85% 5.75% 33.17% -4.34% 12.60% -
Total Cost 279,531 255,543 243,357 222,022 256,230 243,564 225,516 3.64%
-
Net Worth 854,142 826,688 814,486 625,354 591,920 557,390 527,044 8.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 854,142 826,688 814,486 625,354 591,920 557,390 527,044 8.37%
NOSH 305,051 305,051 305,051 305,051 302,454 299,672 297,765 0.40%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.85% 1.31% 3.40% 8.74% 2.38% 5.17% 6.70% -
ROE 0.65% 0.45% 1.05% 3.66% 1.07% 1.97% 2.50% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 93.36 84.88 82.58 79.75 86.47 85.71 81.18 2.35%
EPS 1.83 1.22 2.80 7.53 2.09 3.66 4.43 -13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.71 2.67 2.05 1.95 1.86 1.77 7.93%
Adjusted Per Share Value based on latest NOSH - 305,051
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 93.36 84.88 82.58 79.75 86.04 84.20 79.24 2.76%
EPS 1.83 1.22 2.80 7.53 2.07 3.60 4.32 -13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.71 2.67 2.05 1.9404 1.8272 1.7277 8.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.18 1.22 2.03 0.775 0.84 0.83 0.85 -
P/RPS 2.34 1.44 2.46 0.97 0.97 0.97 1.05 14.27%
P/EPS 119.31 99.64 72.60 10.32 40.38 22.63 19.19 35.56%
EY 0.84 1.00 1.38 9.69 2.48 4.42 5.21 -26.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.45 0.76 0.38 0.43 0.45 0.48 8.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 28/08/14 21/08/13 30/08/12 23/08/11 26/08/10 -
Price 1.90 1.04 2.23 0.78 0.83 0.88 0.81 -
P/RPS 2.04 1.23 2.70 0.98 0.96 1.03 1.00 12.60%
P/EPS 103.98 84.94 79.75 10.39 39.90 24.00 18.28 33.57%
EY 0.96 1.18 1.25 9.62 2.51 4.17 5.47 -25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.38 0.84 0.38 0.43 0.47 0.46 6.72%

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