[MUDAJYA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -9.32%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,511,404 1,655,722 1,802,646 1,998,604 1,761,964 1,347,059 1,221,862 15.21%
PBT 214,752 284,116 313,562 343,648 376,056 293,948 281,969 -16.58%
Tax -8,688 -10,563 -18,042 -22,118 -18,752 -17,020 -22,565 -47.04%
NP 206,064 273,553 295,520 321,530 357,304 276,928 259,404 -14.21%
-
NP to SH 168,432 237,104 253,193 269,280 296,968 231,032 219,386 -16.14%
-
Tax Rate 4.05% 3.72% 5.75% 6.44% 4.99% 5.79% 8.00% -
Total Cost 1,305,340 1,382,169 1,507,126 1,677,074 1,404,660 1,070,131 962,458 22.50%
-
Net Worth 1,157,290 1,116,360 1,089,472 1,079,300 1,009,167 830,569 741,089 34.56%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 49,010 29,052 43,608 87,279 38,187 33,341 -
Div Payout % - 20.67% 11.47% 16.19% 29.39% 16.53% 15.20% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,157,290 1,116,360 1,089,472 1,079,300 1,009,167 830,569 741,089 34.56%
NOSH 543,329 544,565 544,736 545,101 545,495 477,338 454,656 12.60%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.63% 16.52% 16.39% 16.09% 20.28% 20.56% 21.23% -
ROE 14.55% 21.24% 23.24% 24.95% 29.43% 27.82% 29.60% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 278.17 304.04 330.92 366.65 323.00 282.20 268.74 2.32%
EPS 31.00 43.54 46.48 49.40 54.44 48.40 48.25 -25.52%
DPS 0.00 9.00 5.33 8.00 16.00 8.00 7.33 -
NAPS 2.13 2.05 2.00 1.98 1.85 1.74 1.63 19.50%
Adjusted Per Share Value based on latest NOSH - 545,108
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 56.88 62.31 67.83 75.21 66.30 50.69 45.98 15.22%
EPS 6.34 8.92 9.53 10.13 11.18 8.69 8.26 -16.15%
DPS 0.00 1.84 1.09 1.64 3.28 1.44 1.25 -
NAPS 0.4355 0.4201 0.41 0.4061 0.3798 0.3125 0.2789 34.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.40 2.62 2.72 2.73 2.86 2.19 1.97 -
P/RPS 0.86 0.86 0.82 0.74 0.89 0.78 0.73 11.53%
P/EPS 7.74 6.02 5.85 5.53 5.25 4.52 4.08 53.18%
EY 12.92 16.62 17.09 18.10 19.03 22.10 24.49 -34.68%
DY 0.00 3.44 1.96 2.93 5.59 3.65 3.72 -
P/NAPS 1.13 1.28 1.36 1.38 1.55 1.26 1.21 -4.45%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 18/02/13 21/11/12 27/08/12 28/05/12 23/02/12 22/11/11 -
Price 2.80 2.52 2.58 2.73 2.68 2.88 2.15 -
P/RPS 1.01 0.83 0.78 0.74 0.83 1.02 0.80 16.79%
P/EPS 9.03 5.79 5.55 5.53 4.92 5.95 4.46 59.97%
EY 11.07 17.28 18.02 18.10 20.31 16.81 22.44 -37.53%
DY 0.00 3.57 2.07 2.93 5.97 2.78 3.41 -
P/NAPS 1.31 1.23 1.29 1.38 1.45 1.66 1.32 -0.50%

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