[MUDA] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 116.28%
YoY- -82.43%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 202,048 162,217 148,928 163,891 154,823 113,535 108,261 10.95%
PBT 10,394 -16,514 511 609 5,030 -7,502 -536 -
Tax -2,831 -4,297 2,457 -279 -2,903 6,572 1,367 -
NP 7,563 -20,811 2,968 330 2,127 -930 831 44.46%
-
NP to SH 6,735 -20,916 2,298 330 1,878 -3,892 831 41.70%
-
Tax Rate 27.24% - -480.82% 45.81% 57.71% - - -
Total Cost 194,485 183,028 145,960 163,561 152,696 114,465 107,430 10.39%
-
Net Worth 285,047 367,597 386,149 371,773 320,311 1,633,460 396,587 -5.35%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,126 5,699 7,092 5,916 2,504 11,793 4,298 8.78%
Div Payout % 105.81% 0.00% 308.64% 1,792.93% 133.33% 0.00% 517.24% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 285,047 367,597 386,149 371,773 320,311 1,633,460 396,587 -5.35%
NOSH 285,047 284,959 283,703 295,833 250,400 1,179,393 286,551 -0.08%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.74% -12.83% 1.99% 0.20% 1.37% -0.82% 0.77% -
ROE 2.36% -5.69% 0.60% 0.09% 0.59% -0.24% 0.21% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 70.88 56.93 52.49 55.40 61.83 9.63 37.78 11.05%
EPS 2.36 -7.34 0.81 0.12 0.75 -0.33 0.29 41.80%
DPS 2.50 2.00 2.50 2.00 1.00 1.00 1.50 8.88%
NAPS 1.00 1.29 1.3611 1.2567 1.2792 1.385 1.384 -5.26%
Adjusted Per Share Value based on latest NOSH - 295,833
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 66.23 53.18 48.82 53.73 50.75 37.22 35.49 10.95%
EPS 2.21 -6.86 0.75 0.11 0.62 -1.28 0.27 41.93%
DPS 2.34 1.87 2.33 1.94 0.82 3.87 1.41 8.80%
NAPS 0.9344 1.205 1.2659 1.2187 1.05 5.3547 1.3001 -5.35%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.38 0.32 0.29 0.37 0.50 0.61 0.69 -
P/RPS 0.54 0.56 0.55 0.67 0.81 6.34 1.83 -18.39%
P/EPS 16.08 -4.36 35.80 331.69 66.67 -184.85 237.93 -36.16%
EY 6.22 -22.94 2.79 0.30 1.50 -0.54 0.42 56.67%
DY 6.58 6.25 8.62 5.41 2.00 1.64 2.17 20.29%
P/NAPS 0.38 0.25 0.21 0.29 0.39 0.44 0.50 -4.46%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 25/02/04 28/02/03 27/02/02 -
Price 0.34 0.37 0.31 0.37 0.52 0.56 0.67 -
P/RPS 0.48 0.65 0.59 0.67 0.84 5.82 1.77 -19.53%
P/EPS 14.39 -5.04 38.27 331.69 69.33 -169.70 231.03 -37.02%
EY 6.95 -19.84 2.61 0.30 1.44 -0.59 0.43 58.97%
DY 7.35 5.41 8.06 5.41 1.92 1.79 2.24 21.88%
P/NAPS 0.34 0.29 0.23 0.29 0.41 0.40 0.48 -5.58%

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