[MUDAJYA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 17.85%
YoY- -36.24%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 854,060 645,403 366,406 1,535,786 1,201,443 809,987 377,851 72.14%
PBT 46,645 38,676 31,763 195,627 164,918 113,072 53,688 -8.94%
Tax -16,430 -10,126 -6,139 -21,960 -14,013 -7,483 -2,172 284.87%
NP 30,215 28,550 25,624 173,667 150,905 105,589 51,516 -29.90%
-
NP to SH 29,475 28,401 25,055 151,176 128,274 88,248 42,108 -21.14%
-
Tax Rate 35.22% 26.18% 19.33% 11.23% 8.50% 6.62% 4.05% -
Total Cost 823,845 616,853 340,782 1,362,119 1,050,538 704,398 326,335 85.30%
-
Net Worth 1,198,434 1,217,185 1,222,857 1,209,191 1,220,365 1,194,007 1,157,290 2.35%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 32,390 32,458 16,304 48,801 32,543 16,281 - -
Div Payout % 109.89% 114.29% 65.08% 32.28% 25.37% 18.45% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,198,434 1,217,185 1,222,857 1,209,191 1,220,365 1,194,007 1,157,290 2.35%
NOSH 539,835 540,971 543,492 542,238 542,384 542,730 543,329 -0.42%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.54% 4.42% 6.99% 11.31% 12.56% 13.04% 13.63% -
ROE 2.46% 2.33% 2.05% 12.50% 10.51% 7.39% 3.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 158.21 119.30 67.42 283.23 221.51 149.24 69.54 72.89%
EPS 5.46 5.25 4.61 27.88 23.65 16.26 7.75 -20.80%
DPS 6.00 6.00 3.00 9.00 6.00 3.00 0.00 -
NAPS 2.22 2.25 2.25 2.23 2.25 2.20 2.13 2.79%
Adjusted Per Share Value based on latest NOSH - 542,701
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.14 24.29 13.79 57.79 45.21 30.48 14.22 72.14%
EPS 1.11 1.07 0.94 5.69 4.83 3.32 1.58 -20.95%
DPS 1.22 1.22 0.61 1.84 1.22 0.61 0.00 -
NAPS 0.451 0.458 0.4602 0.455 0.4592 0.4493 0.4355 2.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.99 2.51 2.70 2.90 2.72 2.60 2.40 -
P/RPS 1.26 2.10 4.00 1.02 1.23 1.74 3.45 -48.87%
P/EPS 36.45 47.81 58.57 10.40 11.50 15.99 30.97 11.46%
EY 2.74 2.09 1.71 9.61 8.69 6.25 3.23 -10.37%
DY 3.02 2.39 1.11 3.10 2.21 1.15 0.00 -
P/NAPS 0.90 1.12 1.20 1.30 1.21 1.18 1.13 -14.06%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 27/05/14 25/02/14 27/11/13 28/08/13 21/05/13 -
Price 1.83 2.44 2.54 2.74 2.80 2.59 2.80 -
P/RPS 1.16 2.05 3.77 0.97 1.26 1.74 4.03 -56.37%
P/EPS 33.52 46.48 55.10 9.83 11.84 15.93 36.13 -4.87%
EY 2.98 2.15 1.81 10.18 8.45 6.28 2.77 4.98%
DY 3.28 2.46 1.18 3.28 2.14 1.16 0.00 -
P/NAPS 0.82 1.08 1.13 1.23 1.24 1.18 1.31 -26.80%

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