[MUDAJYA] QoQ 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- 11.66%
YoY- 80.0%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
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 303,737 352,683 558,811 440,491 430,662 337,207 356,112 -10.01%
PBT 48,944 63,348 77,810 94,014 82,471 80,403 78,234 -26.74%
Tax 2,969 -2,473 -6,371 -4,688 -96 -4,697 -6,496 -
NP 51,913 60,875 71,439 89,326 82,375 75,706 71,738 -19.31%
-
NP to SH 47,209 55,255 60,398 74,242 66,492 63,001 60,294 -14.98%
-
Tax Rate -6.07% 3.90% 8.19% 4.99% 0.12% 5.84% 8.30% -
Total Cost 251,824 291,808 487,372 351,165 348,287 261,501 284,374 -7.75%
-
Net Worth 1,116,245 1,089,842 1,079,314 1,009,167 830,553 740,920 796,027 25.15%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 27,225 - 21,804 21,819 11,933 11,363 12,246 69.92%
Div Payout % 57.67% - 36.10% 29.39% 17.95% 18.04% 20.31% -
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 1,116,245 1,089,842 1,079,314 1,009,167 830,553 740,920 796,027 25.15%
NOSH 544,509 544,921 545,108 545,495 477,329 454,552 408,219 21.06%
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 17.09% 17.26% 12.78% 20.28% 19.13% 22.45% 20.14% -
ROE 4.23% 5.07% 5.60% 7.36% 8.01% 8.50% 7.57% -
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 55.78 64.72 102.51 80.75 90.22 74.18 87.24 -25.68%
EPS 8.67 10.14 11.08 13.61 13.93 13.86 14.77 -29.78%
DPS 5.00 0.00 4.00 4.00 2.50 2.50 3.00 40.35%
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 11.43 13.27 21.03 16.58 16.21 12.69 13.40 -10.01%
EPS 1.78 2.08 2.27 2.79 2.50 2.37 2.27 -14.90%
DPS 1.02 0.00 0.82 0.82 0.45 0.43 0.46 69.63%
NAPS 0.4201 0.4101 0.4062 0.3798 0.3125 0.2788 0.2996 25.14%
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 4.70 4.20 2.66 3.54 2.43 2.66 3.86 13.95%
P/EPS 30.22 26.82 24.64 21.01 15.72 14.21 22.82 20.48%
EY 3.31 3.73 4.06 4.76 6.36 7.04 4.38 -16.96%
DY 1.91 0.00 1.47 1.40 1.14 1.27 0.89 65.99%
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 4.52 3.99 2.66 3.32 3.19 2.90 3.15 27.07%
P/EPS 29.07 25.44 24.64 19.69 20.67 15.51 18.62 34.39%
EY 3.44 3.93 4.06 5.08 4.84 6.45 5.37 -25.58%
DY 1.98 0.00 1.47 1.49 0.87 1.16 1.09 48.60%
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