[MUDAJYA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 28.54%
YoY- 80.0%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,655,722 1,802,646 1,998,604 1,761,964 1,347,059 1,221,862 1,158,380 26.75%
PBT 284,116 313,562 343,648 376,056 293,948 281,969 262,148 5.48%
Tax -10,563 -18,042 -22,118 -18,752 -17,020 -22,565 -24,454 -42.71%
NP 273,553 295,520 321,530 357,304 276,928 259,404 237,694 9.77%
-
NP to SH 237,104 253,193 269,280 296,968 231,032 219,386 203,078 10.82%
-
Tax Rate 3.72% 5.75% 6.44% 4.99% 5.79% 8.00% 9.33% -
Total Cost 1,382,169 1,507,126 1,677,074 1,404,660 1,070,131 962,458 920,686 30.94%
-
Net Worth 1,116,360 1,089,472 1,079,300 1,009,167 830,569 741,089 795,824 25.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 49,010 29,052 43,608 87,279 38,187 33,341 24,486 58.48%
Div Payout % 20.67% 11.47% 16.19% 29.39% 16.53% 15.20% 12.06% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,116,360 1,089,472 1,079,300 1,009,167 830,569 741,089 795,824 25.18%
NOSH 544,565 544,736 545,101 545,495 477,338 454,656 408,114 21.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.52% 16.39% 16.09% 20.28% 20.56% 21.23% 20.52% -
ROE 21.24% 23.24% 24.95% 29.43% 27.82% 29.60% 25.52% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 304.04 330.92 366.65 323.00 282.20 268.74 283.84 4.66%
EPS 43.54 46.48 49.40 54.44 48.40 48.25 49.76 -8.48%
DPS 9.00 5.33 8.00 16.00 8.00 7.33 6.00 30.87%
NAPS 2.05 2.00 1.98 1.85 1.74 1.63 1.95 3.37%
Adjusted Per Share Value based on latest NOSH - 545,495
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.31 67.83 75.21 66.30 50.69 45.98 43.59 26.75%
EPS 8.92 9.53 10.13 11.18 8.69 8.26 7.64 10.82%
DPS 1.84 1.09 1.64 3.28 1.44 1.25 0.92 58.40%
NAPS 0.4201 0.41 0.4061 0.3798 0.3125 0.2789 0.2995 25.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.62 2.72 2.73 2.86 2.19 1.97 3.37 -
P/RPS 0.86 0.82 0.74 0.89 0.78 0.73 1.19 -19.38%
P/EPS 6.02 5.85 5.53 5.25 4.52 4.08 6.77 -7.49%
EY 16.62 17.09 18.10 19.03 22.10 24.49 14.77 8.14%
DY 3.44 1.96 2.93 5.59 3.65 3.72 1.78 54.84%
P/NAPS 1.28 1.36 1.38 1.55 1.26 1.21 1.73 -18.12%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 21/11/12 27/08/12 28/05/12 23/02/12 22/11/11 23/08/11 -
Price 2.52 2.58 2.73 2.68 2.88 2.15 2.75 -
P/RPS 0.83 0.78 0.74 0.83 1.02 0.80 0.97 -9.82%
P/EPS 5.79 5.55 5.53 4.92 5.95 4.46 5.53 3.09%
EY 17.28 18.02 18.10 20.31 16.81 22.44 18.09 -2.99%
DY 3.57 2.07 2.93 5.97 2.78 3.41 2.18 38.72%
P/NAPS 1.23 1.29 1.38 1.45 1.66 1.32 1.41 -8.66%

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