[MUDAJYA] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.93%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,466,407 1,593,082 1,655,722 1,782,647 1,767,171 1,564,472 1,347,059 5.82%
PBT 225,364 243,790 284,116 317,643 334,698 335,122 293,948 -16.24%
Tax -6,987 -8,047 -10,563 -13,628 -15,852 -15,977 -17,020 -44.79%
NP 218,377 235,743 273,553 304,015 318,846 319,145 276,928 -14.65%
-
NP to SH 190,712 204,970 237,104 256,387 264,133 264,029 231,032 -12.01%
-
Tax Rate 3.10% 3.30% 3.72% 4.29% 4.74% 4.77% 5.79% -
Total Cost 1,248,030 1,357,339 1,382,169 1,478,632 1,448,325 1,245,327 1,070,131 10.80%
-
Net Worth 1,194,211 1,157,290 1,116,245 1,089,842 1,079,314 1,009,167 830,553 27.42%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 43,510 49,029 70,849 55,557 66,921 57,363 47,782 -6.05%
Div Payout % 22.81% 23.92% 29.88% 21.67% 25.34% 21.73% 20.68% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,194,211 1,157,290 1,116,245 1,089,842 1,079,314 1,009,167 830,553 27.42%
NOSH 542,823 543,329 544,509 544,921 545,108 545,495 477,329 8.95%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.89% 14.80% 16.52% 17.05% 18.04% 20.40% 20.56% -
ROE 15.97% 17.71% 21.24% 23.53% 24.47% 26.16% 27.82% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 270.14 293.21 304.08 327.14 324.19 286.80 282.21 -2.87%
EPS 35.13 37.72 43.54 47.05 48.46 48.40 48.40 -19.25%
DPS 8.00 9.00 13.00 10.20 12.28 10.52 10.01 -13.89%
NAPS 2.20 2.13 2.05 2.00 1.98 1.85 1.74 16.94%
Adjusted Per Share Value based on latest NOSH - 544,921
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 55.18 59.95 62.31 67.08 66.50 58.87 50.69 5.82%
EPS 7.18 7.71 8.92 9.65 9.94 9.94 8.69 -11.95%
DPS 1.64 1.85 2.67 2.09 2.52 2.16 1.80 -6.02%
NAPS 0.4494 0.4355 0.4201 0.4101 0.4062 0.3798 0.3125 27.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.60 2.40 2.62 2.72 2.73 2.86 2.19 -
P/RPS 0.96 0.82 0.86 0.83 0.84 1.00 0.78 14.86%
P/EPS 7.40 6.36 6.02 5.78 5.63 5.91 4.52 38.95%
EY 13.51 15.72 16.62 17.30 17.75 16.92 22.10 -27.99%
DY 3.08 3.75 4.96 3.75 4.50 3.68 4.57 -23.14%
P/NAPS 1.18 1.13 1.28 1.36 1.38 1.55 1.26 -4.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 21/05/13 18/02/13 21/11/12 27/08/12 28/05/12 23/02/12 -
Price 2.59 2.80 2.52 2.58 2.73 2.68 2.88 -
P/RPS 0.96 0.95 0.83 0.79 0.84 0.93 1.02 -3.96%
P/EPS 7.37 7.42 5.79 5.48 5.63 5.54 5.95 15.35%
EY 13.56 13.47 17.28 18.24 17.75 18.06 16.81 -13.35%
DY 3.09 3.21 5.16 3.95 4.50 3.92 3.48 -7.62%
P/NAPS 1.18 1.31 1.23 1.29 1.38 1.45 1.66 -20.36%

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