[MUDAJYA] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -11.28%
YoY- -34.56%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,050,805 1,188,403 1,371,202 1,524,341 1,535,786 1,505,180 1,466,407 -19.87%
PBT -61,605 77,354 121,231 173,702 195,627 213,862 225,364 -
Tax -8,857 -24,377 -24,603 -25,927 -21,960 -11,044 -6,987 17.07%
NP -70,462 52,977 96,628 147,775 173,667 202,818 218,377 -
-
NP to SH -70,234 52,377 91,329 134,123 151,176 175,483 190,712 -
-
Tax Rate - 31.51% 20.29% 14.93% 11.23% 5.16% 3.10% -
Total Cost 1,121,267 1,135,426 1,274,574 1,376,566 1,362,119 1,302,362 1,248,030 -6.87%
-
Net Worth 1,100,683 1,192,139 1,214,274 1,222,857 1,210,224 1,220,304 1,194,211 -5.27%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 16,304 48,776 65,046 65,141 48,836 59,780 43,510 -47.93%
Div Payout % 0.00% 93.13% 71.22% 48.57% 32.30% 34.07% 22.81% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,100,683 1,192,139 1,214,274 1,222,857 1,210,224 1,220,304 1,194,211 -5.27%
NOSH 539,550 536,999 539,677 543,492 542,701 542,357 542,823 -0.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -6.71% 4.46% 7.05% 9.69% 11.31% 13.47% 14.89% -
ROE -6.38% 4.39% 7.52% 10.97% 12.49% 14.38% 15.97% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 194.76 221.30 254.08 280.47 282.99 277.53 270.14 -19.54%
EPS -13.02 9.75 16.92 24.68 27.86 32.36 35.13 -
DPS 3.00 9.00 12.00 12.00 9.00 11.00 8.00 -47.90%
NAPS 2.04 2.22 2.25 2.25 2.23 2.25 2.20 -4.89%
Adjusted Per Share Value based on latest NOSH - 543,492
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.54 44.72 51.60 57.36 57.79 56.64 55.18 -19.87%
EPS -2.64 1.97 3.44 5.05 5.69 6.60 7.18 -
DPS 0.61 1.84 2.45 2.45 1.84 2.25 1.64 -48.18%
NAPS 0.4142 0.4486 0.4569 0.4602 0.4554 0.4592 0.4494 -5.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.45 1.99 2.51 2.70 2.90 2.72 2.60 -
P/RPS 0.74 0.90 0.99 0.96 1.02 0.98 0.96 -15.89%
P/EPS -11.14 20.40 14.83 10.94 10.41 8.41 7.40 -
EY -8.98 4.90 6.74 9.14 9.61 11.90 13.51 -
DY 2.07 4.52 4.78 4.44 3.10 4.04 3.08 -23.21%
P/NAPS 0.71 0.90 1.12 1.20 1.30 1.21 1.18 -28.66%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 26/08/14 27/05/14 25/02/14 27/11/13 28/08/13 -
Price 1.49 1.83 2.44 2.54 2.74 2.80 2.59 -
P/RPS 0.77 0.83 0.96 0.91 0.97 1.01 0.96 -13.63%
P/EPS -11.45 18.76 14.42 10.29 9.84 8.65 7.37 -
EY -8.74 5.33 6.94 9.72 10.17 11.56 13.56 -
DY 2.01 4.92 4.92 4.72 3.28 3.93 3.09 -24.86%
P/NAPS 0.73 0.82 1.08 1.13 1.23 1.24 1.18 -27.33%

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