[MUDAJYA] QoQ TTM 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- 14.28%
YoY- 32.61%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,655,722 1,782,647 1,767,171 1,564,472 1,347,059 1,146,692 1,000,638 39.68%
PBT 284,116 317,643 334,698 335,122 293,948 285,678 266,952 4.22%
Tax -10,563 -13,628 -15,852 -15,977 -17,020 -29,135 -35,081 -54.91%
NP 273,553 304,015 318,846 319,145 276,928 256,543 231,871 11.59%
-
NP to SH 237,104 256,387 264,133 264,029 231,032 221,631 205,175 10.07%
-
Tax Rate 3.72% 4.29% 4.74% 4.77% 5.79% 10.20% 13.14% -
Total Cost 1,382,169 1,478,632 1,448,325 1,245,327 1,070,131 890,149 768,767 47.59%
-
Net Worth 1,116,245 1,089,842 1,079,314 1,009,167 830,553 740,920 408,219 94.94%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 70,849 55,557 66,921 57,363 47,782 48,118 42,894 39.51%
Div Payout % 29.88% 21.67% 25.34% 21.73% 20.68% 21.71% 20.91% -
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 1,009,167 830,553 740,920 408,219 94.94%
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 16.52% 17.05% 18.04% 20.40% 20.56% 22.37% 23.17% -
ROE 21.24% 23.53% 24.47% 26.16% 27.82% 29.91% 50.26% -
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 304.08 327.14 324.19 286.80 282.21 252.27 245.12 15.37%
EPS 43.54 47.05 48.46 48.40 48.40 48.76 50.26 -9.08%
DPS 13.00 10.20 12.28 10.52 10.01 10.59 10.50 15.22%
NAPS 2.05 2.00 1.98 1.85 1.74 1.63 1.00 61.02%
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 62.31 67.08 66.50 58.87 50.69 43.15 37.65 39.70%
EPS 8.92 9.65 9.94 9.94 8.69 8.34 7.72 10.06%
DPS 2.67 2.09 2.52 2.16 1.80 1.81 1.61 39.89%
NAPS 0.4201 0.4101 0.4062 0.3798 0.3125 0.2788 0.1536 94.97%
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 0.86 0.83 0.84 1.00 0.78 0.78 1.37 -26.58%
P/EPS 6.02 5.78 5.63 5.91 4.52 4.04 6.71 -6.94%
EY 16.62 17.30 17.75 16.92 22.10 24.75 14.91 7.47%
DY 4.96 3.75 4.50 3.68 4.57 5.37 3.12 36.02%
P/NAPS 1.28 1.36 1.38 1.55 1.26 1.21 3.37 -47.39%
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 0.83 0.79 0.84 0.93 1.02 0.85 1.12 -18.03%
P/EPS 5.79 5.48 5.63 5.54 5.95 4.41 5.47 3.84%
EY 17.28 18.24 17.75 18.06 16.81 22.68 18.28 -3.66%
DY 5.16 3.95 4.50 3.92 3.48 4.92 3.82 22.08%
P/NAPS 1.23 1.29 1.38 1.45 1.66 1.32 2.75 -41.37%

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