[MUDAJYA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -82.24%
YoY- -43.28%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,535,786 1,201,443 809,987 377,851 1,655,722 1,351,985 999,302 33.07%
PBT 195,627 164,918 113,072 53,688 284,116 235,172 171,824 9.00%
Tax -21,960 -14,013 -7,483 -2,172 -10,563 -13,532 -11,059 57.78%
NP 173,667 150,905 105,589 51,516 273,553 221,640 160,765 5.26%
-
NP to SH 151,176 128,274 88,248 42,108 237,104 189,895 134,640 8.00%
-
Tax Rate 11.23% 8.50% 6.62% 4.05% 3.72% 5.75% 6.44% -
Total Cost 1,362,119 1,050,538 704,398 326,335 1,382,169 1,130,345 838,537 38.06%
-
Net Worth 1,209,191 1,220,365 1,194,007 1,157,290 1,116,360 1,089,472 1,079,300 7.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 48,801 32,543 16,281 - 49,010 21,789 21,804 70.85%
Div Payout % 32.28% 25.37% 18.45% - 20.67% 11.47% 16.19% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,209,191 1,220,365 1,194,007 1,157,290 1,116,360 1,089,472 1,079,300 7.84%
NOSH 542,238 542,384 542,730 543,329 544,565 544,736 545,101 -0.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.31% 12.56% 13.04% 13.63% 16.52% 16.39% 16.09% -
ROE 12.50% 10.51% 7.39% 3.64% 21.24% 17.43% 12.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 283.23 221.51 149.24 69.54 304.04 248.19 183.32 33.53%
EPS 27.88 23.65 16.26 7.75 43.54 34.86 24.70 8.38%
DPS 9.00 6.00 3.00 0.00 9.00 4.00 4.00 71.45%
NAPS 2.23 2.25 2.20 2.13 2.05 2.00 1.98 8.22%
Adjusted Per Share Value based on latest NOSH - 543,329
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.79 45.21 30.48 14.22 62.31 50.88 37.60 33.07%
EPS 5.69 4.83 3.32 1.58 8.92 7.15 5.07 7.97%
DPS 1.84 1.22 0.61 0.00 1.84 0.82 0.82 71.14%
NAPS 0.455 0.4592 0.4493 0.4355 0.4201 0.41 0.4061 7.85%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.90 2.72 2.60 2.40 2.62 2.72 2.73 -
P/RPS 1.02 1.23 1.74 3.45 0.86 1.10 1.49 -22.27%
P/EPS 10.40 11.50 15.99 30.97 6.02 7.80 11.05 -3.95%
EY 9.61 8.69 6.25 3.23 16.62 12.82 9.05 4.07%
DY 3.10 2.21 1.15 0.00 3.44 1.47 1.47 64.22%
P/NAPS 1.30 1.21 1.18 1.13 1.28 1.36 1.38 -3.89%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 28/08/13 21/05/13 18/02/13 21/11/12 27/08/12 -
Price 2.74 2.80 2.59 2.80 2.52 2.58 2.73 -
P/RPS 0.97 1.26 1.74 4.03 0.83 1.04 1.49 -24.82%
P/EPS 9.83 11.84 15.93 36.13 5.79 7.40 11.05 -7.48%
EY 10.18 8.45 6.28 2.77 17.28 13.51 9.05 8.13%
DY 3.28 2.14 1.16 0.00 3.57 1.55 1.47 70.50%
P/NAPS 1.23 1.24 1.18 1.31 1.23 1.29 1.38 -7.36%

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