[MUDAJYA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 24.86%
YoY- 2.63%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,201,443 809,987 377,851 1,655,722 1,351,985 999,302 440,491 95.09%
PBT 164,918 113,072 53,688 284,116 235,172 171,824 94,014 45.40%
Tax -14,013 -7,483 -2,172 -10,563 -13,532 -11,059 -4,688 107.36%
NP 150,905 105,589 51,516 273,553 221,640 160,765 89,326 41.80%
-
NP to SH 128,274 88,248 42,108 237,104 189,895 134,640 74,242 43.94%
-
Tax Rate 8.50% 6.62% 4.05% 3.72% 5.75% 6.44% 4.99% -
Total Cost 1,050,538 704,398 326,335 1,382,169 1,130,345 838,537 351,165 107.48%
-
Net Worth 1,220,365 1,194,007 1,157,290 1,116,360 1,089,472 1,079,300 1,009,167 13.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 32,543 16,281 - 49,010 21,789 21,804 21,819 30.50%
Div Payout % 25.37% 18.45% - 20.67% 11.47% 16.19% 29.39% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,220,365 1,194,007 1,157,290 1,116,360 1,089,472 1,079,300 1,009,167 13.49%
NOSH 542,384 542,730 543,329 544,565 544,736 545,101 545,495 -0.38%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.56% 13.04% 13.63% 16.52% 16.39% 16.09% 20.28% -
ROE 10.51% 7.39% 3.64% 21.24% 17.43% 12.47% 7.36% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 221.51 149.24 69.54 304.04 248.19 183.32 80.75 95.83%
EPS 23.65 16.26 7.75 43.54 34.86 24.70 13.61 44.48%
DPS 6.00 3.00 0.00 9.00 4.00 4.00 4.00 31.00%
NAPS 2.25 2.20 2.13 2.05 2.00 1.98 1.85 13.92%
Adjusted Per Share Value based on latest NOSH - 544,509
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.21 30.48 14.22 62.31 50.88 37.60 16.58 95.06%
EPS 4.83 3.32 1.58 8.92 7.15 5.07 2.79 44.12%
DPS 1.22 0.61 0.00 1.84 0.82 0.82 0.82 30.29%
NAPS 0.4592 0.4493 0.4355 0.4201 0.41 0.4061 0.3798 13.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.72 2.60 2.40 2.62 2.72 2.73 2.86 -
P/RPS 1.23 1.74 3.45 0.86 1.10 1.49 3.54 -50.54%
P/EPS 11.50 15.99 30.97 6.02 7.80 11.05 21.01 -33.06%
EY 8.69 6.25 3.23 16.62 12.82 9.05 4.76 49.31%
DY 2.21 1.15 0.00 3.44 1.47 1.47 1.40 35.53%
P/NAPS 1.21 1.18 1.13 1.28 1.36 1.38 1.55 -15.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 21/05/13 18/02/13 21/11/12 27/08/12 28/05/12 -
Price 2.80 2.59 2.80 2.52 2.58 2.73 2.68 -
P/RPS 1.26 1.74 4.03 0.83 1.04 1.49 3.32 -47.55%
P/EPS 11.84 15.93 36.13 5.79 7.40 11.05 19.69 -28.73%
EY 8.45 6.28 2.77 17.28 13.51 9.05 5.08 40.34%
DY 2.14 1.16 0.00 3.57 1.55 1.47 1.49 27.26%
P/NAPS 1.24 1.18 1.31 1.23 1.29 1.38 1.45 -9.89%

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