[MUDAJYA] QoQ 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- -42.78%
YoY- -51.49%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 208,657 278,997 366,406 334,343 391,456 432,136 377,851 -32.66%
PBT 7,969 6,913 31,763 30,709 51,846 59,384 53,688 -71.93%
Tax -6,304 -3,987 -6,139 -7,947 -6,530 -5,311 -2,172 103.33%
NP 1,665 2,926 25,624 22,762 45,316 54,073 51,516 -89.83%
-
NP to SH 1,074 3,346 25,055 22,902 40,026 46,140 42,108 -91.31%
-
Tax Rate 79.11% 57.67% 19.33% 25.88% 12.59% 8.94% 4.05% -
Total Cost 206,992 276,071 340,782 311,581 346,140 378,063 326,335 -26.15%
-
Net Worth 1,192,139 1,214,274 1,222,857 1,210,224 1,220,304 1,194,211 1,157,290 1.99%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 16,190 16,304 16,281 16,270 16,284 - -
Div Payout % - 483.87% 65.08% 71.09% 40.65% 35.29% - -
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 1,192,139 1,214,274 1,222,857 1,210,224 1,220,304 1,194,211 1,157,290 1.99%
NOSH 536,999 539,677 543,492 542,701 542,357 542,823 543,329 -0.77%
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 0.80% 1.05% 6.99% 6.81% 11.58% 12.51% 13.63% -
ROE 0.09% 0.28% 2.05% 1.89% 3.28% 3.86% 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 38.86 51.70 67.42 61.61 72.18 79.61 69.54 -32.13%
EPS 0.20 0.62 4.61 4.22 7.38 8.50 7.75 -91.24%
DPS 0.00 3.00 3.00 3.00 3.00 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 7.85 10.50 13.79 12.58 14.73 16.26 14.22 -32.68%
EPS 0.04 0.13 0.94 0.86 1.51 1.74 1.58 -91.35%
DPS 0.00 0.61 0.61 0.61 0.61 0.61 0.00 -
NAPS 0.4486 0.4569 0.4602 0.4554 0.4592 0.4494 0.4355 1.99%
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 5.12 4.86 4.00 4.71 3.77 3.27 3.45 30.07%
P/EPS 995.00 404.84 58.57 68.72 36.86 30.59 30.97 908.48%
EY 0.10 0.25 1.71 1.46 2.71 3.27 3.23 -90.11%
DY 0.00 1.20 1.11 1.03 1.10 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 4.71 4.72 3.77 4.45 3.88 3.25 4.03 10.94%
P/EPS 915.00 393.55 55.10 64.93 37.94 30.47 36.13 760.69%
EY 0.11 0.25 1.81 1.54 2.64 3.28 2.77 -88.33%
DY 0.00 1.23 1.18 1.09 1.07 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