[MUDAJYA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.79%
YoY- -34.46%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,465,624 1,535,786 1,601,924 1,619,974 1,511,404 1,655,722 1,802,646 -12.89%
PBT 127,052 195,627 219,890 226,144 214,752 284,116 313,562 -45.27%
Tax -24,556 -21,960 -18,684 -14,966 -8,688 -10,563 -18,042 22.83%
NP 102,496 173,667 201,206 211,178 206,064 273,553 295,520 -50.66%
-
NP to SH 100,220 151,176 171,032 176,496 168,432 237,104 253,193 -46.12%
-
Tax Rate 19.33% 11.23% 8.50% 6.62% 4.05% 3.72% 5.75% -
Total Cost 1,363,128 1,362,119 1,400,717 1,408,796 1,305,340 1,382,169 1,507,126 -6.48%
-
Net Worth 1,222,857 1,209,191 1,220,365 1,194,007 1,157,290 1,116,360 1,089,472 8.01%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 65,219 48,801 43,390 32,563 - 49,010 29,052 71.53%
Div Payout % 65.08% 32.28% 25.37% 18.45% - 20.67% 11.47% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,222,857 1,209,191 1,220,365 1,194,007 1,157,290 1,116,360 1,089,472 8.01%
NOSH 543,492 542,238 542,384 542,730 543,329 544,565 544,736 -0.15%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.99% 11.31% 12.56% 13.04% 13.63% 16.52% 16.39% -
ROE 8.20% 12.50% 14.01% 14.78% 14.55% 21.24% 23.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 269.67 283.23 295.35 298.49 278.17 304.04 330.92 -12.76%
EPS 18.44 27.88 31.53 32.52 31.00 43.54 46.48 -46.03%
DPS 12.00 9.00 8.00 6.00 0.00 9.00 5.33 71.86%
NAPS 2.25 2.23 2.25 2.20 2.13 2.05 2.00 8.17%
Adjusted Per Share Value based on latest NOSH - 542,823
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 55.15 57.79 60.28 60.96 56.88 62.31 67.83 -12.89%
EPS 3.77 5.69 6.44 6.64 6.34 8.92 9.53 -46.14%
DPS 2.45 1.84 1.63 1.23 0.00 1.84 1.09 71.67%
NAPS 0.4602 0.455 0.4592 0.4493 0.4355 0.4201 0.41 8.01%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.70 2.90 2.72 2.60 2.40 2.62 2.72 -
P/RPS 1.00 1.02 0.92 0.87 0.86 0.86 0.82 14.15%
P/EPS 14.64 10.40 8.63 8.00 7.74 6.02 5.85 84.43%
EY 6.83 9.61 11.59 12.51 12.92 16.62 17.09 -45.77%
DY 4.44 3.10 2.94 2.31 0.00 3.44 1.96 72.57%
P/NAPS 1.20 1.30 1.21 1.18 1.13 1.28 1.36 -8.01%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 27/11/13 28/08/13 21/05/13 18/02/13 21/11/12 -
Price 2.54 2.74 2.80 2.59 2.80 2.52 2.58 -
P/RPS 0.94 0.97 0.95 0.87 1.01 0.83 0.78 13.25%
P/EPS 13.77 9.83 8.88 7.96 9.03 5.79 5.55 83.37%
EY 7.26 10.18 11.26 12.56 11.07 17.28 18.02 -45.48%
DY 4.72 3.28 2.86 2.32 0.00 3.57 2.07 73.32%
P/NAPS 1.13 1.23 1.24 1.18 1.31 1.23 1.29 -8.45%

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