[MUDA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 208.91%
YoY- 162.66%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 933,880 702,920 782,315 696,021 613,450 582,045 567,861 8.64%
PBT 54,287 26,407 61,299 22,898 -13,218 11,530 6,016 44.26%
Tax -10,213 14,247 -10,054 -5,897 -7,522 -3,081 -7,789 4.61%
NP 44,074 40,654 51,245 17,001 -20,740 8,449 -1,773 -
-
NP to SH 36,010 37,844 45,546 14,415 -23,004 7,582 -1,773 -
-
Tax Rate 18.81% -53.95% 16.40% 25.75% - 26.72% 129.47% -
Total Cost 889,806 662,266 731,070 679,020 634,190 573,596 569,634 7.71%
-
Net Worth 538,548 295,534 443,944 285,047 367,597 386,149 371,773 6.36%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 7,479 7,388 7,206 7,126 5,699 7,092 5,916 3.98%
Div Payout % 20.77% 19.52% 15.82% 49.44% 0.00% 93.55% 0.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 538,548 295,534 443,944 285,047 367,597 386,149 371,773 6.36%
NOSH 299,193 295,534 288,275 285,047 284,959 283,703 295,833 0.18%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.72% 5.78% 6.55% 2.44% -3.38% 1.45% -0.31% -
ROE 6.69% 12.81% 10.26% 5.06% -6.26% 1.96% -0.48% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 312.13 237.85 271.38 244.18 215.28 205.16 191.95 8.43%
EPS 12.04 12.81 15.80 5.06 -8.07 2.67 -0.60 -
DPS 2.50 2.50 2.50 2.50 2.00 2.50 2.00 3.78%
NAPS 1.80 1.00 1.54 1.00 1.29 1.3611 1.2567 6.16%
Adjusted Per Share Value based on latest NOSH - 285,047
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 306.14 230.43 256.45 228.17 201.10 190.80 186.15 8.64%
EPS 11.80 12.41 14.93 4.73 -7.54 2.49 -0.58 -
DPS 2.45 2.42 2.36 2.34 1.87 2.33 1.94 3.96%
NAPS 1.7654 0.9688 1.4553 0.9344 1.205 1.2659 1.2187 6.36%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.85 0.80 0.62 0.38 0.32 0.29 0.37 -
P/RPS 0.27 0.34 0.23 0.16 0.15 0.14 0.19 6.02%
P/EPS 7.06 6.25 3.92 7.51 -3.96 10.85 -61.74 -
EY 14.16 16.01 25.48 13.31 -25.23 9.22 -1.62 -
DY 2.94 3.13 4.03 6.58 6.25 8.62 5.41 -9.66%
P/NAPS 0.47 0.80 0.40 0.38 0.25 0.21 0.29 8.37%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 26/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.77 0.83 0.59 0.34 0.37 0.31 0.37 -
P/RPS 0.25 0.35 0.22 0.14 0.17 0.15 0.19 4.67%
P/EPS 6.40 6.48 3.73 6.72 -4.58 11.60 -61.74 -
EY 15.63 15.43 26.78 14.87 -21.82 8.62 -1.62 -
DY 3.25 3.01 4.24 7.35 5.41 8.06 5.41 -8.13%
P/NAPS 0.43 0.83 0.38 0.34 0.29 0.23 0.29 6.78%

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