[MUDAJYA] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 45.95%
YoY- 144.45%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 394,389 341,436 305,192 302,224 288,323 281,547 288,688 23.19%
PBT 14,700 32,330 30,346 25,538 20,387 16,546 12,317 12.55%
Tax -12,216 -8,160 -5,424 -3,101 -4,285 -4,456 -4,863 85.10%
NP 2,484 24,170 24,922 22,437 16,102 12,090 7,454 -52.03%
-
NP to SH -9,766 15,786 18,050 20,584 14,103 10,153 5,794 -
-
Tax Rate 83.10% 25.24% 17.87% 12.14% 21.02% 26.93% 39.48% -
Total Cost 391,905 317,266 280,270 279,787 272,221 269,457 281,234 24.83%
-
Net Worth 356,392 323,099 320,634 259,544 259,544 259,544 156,808 73.12%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 356,392 323,099 320,634 259,544 259,544 259,544 156,808 73.12%
NOSH 1,875,747 1,875,747 1,297,724 1,297,724 1,297,724 1,297,724 1,297,000 27.97%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.63% 7.08% 8.17% 7.42% 5.58% 4.29% 2.58% -
ROE -2.74% 4.89% 5.63% 7.93% 5.43% 3.91% 3.69% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.03 22.19 21.89 23.29 22.22 21.70 36.82 -31.23%
EPS -0.52 1.03 1.29 1.59 1.09 0.78 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.23 0.20 0.20 0.20 0.20 -3.37%
Adjusted Per Share Value based on latest NOSH - 1,297,724
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.84 12.85 11.48 11.37 10.85 10.59 10.86 23.21%
EPS -0.37 0.59 0.68 0.77 0.53 0.38 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.1216 0.1207 0.0977 0.0977 0.0977 0.059 73.12%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.19 0.195 0.225 0.16 0.23 0.215 0.175 -
P/RPS 0.90 0.88 1.03 0.69 1.04 0.99 0.48 52.23%
P/EPS -36.49 19.01 17.38 10.09 21.16 27.48 23.68 -
EY -2.74 5.26 5.75 9.91 4.72 3.64 4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 0.98 0.80 1.15 1.08 0.88 8.92%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 27/05/22 25/02/22 -
Price 0.195 0.19 0.195 0.195 0.175 0.205 0.18 -
P/RPS 0.93 0.86 0.89 0.84 0.79 0.94 0.49 53.47%
P/EPS -37.45 18.52 15.06 12.29 16.10 26.20 24.36 -
EY -2.67 5.40 6.64 8.13 6.21 3.82 4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.90 0.85 0.97 0.88 1.03 0.90 9.43%

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