[MUDAJYA] YoY Annualized Quarter 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- -5.97%
YoY- 15.41%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 505,257 1,138,746 1,601,924 1,802,646 1,221,862 852,184 677,610 -4.77%
PBT -16,012 62,193 219,890 313,562 281,969 283,180 142,201 -
Tax -4,344 -21,906 -18,684 -18,042 -22,565 -48,369 -28,942 -27.08%
NP -20,356 40,286 201,206 295,520 259,404 234,810 113,258 -
-
NP to SH -23,462 39,300 171,032 253,193 219,386 201,816 101,125 -
-
Tax Rate - 35.22% 8.50% 5.75% 8.00% 17.08% 20.35% -
Total Cost 525,613 1,098,460 1,400,717 1,507,126 962,458 617,373 564,352 -1.17%
-
Net Worth 1,092,413 1,198,434 1,220,365 1,089,472 741,089 667,352 338,988 21.52%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 43,186 43,390 29,052 33,341 13,647 7,946 -
Div Payout % - 109.89% 25.37% 11.47% 15.20% 6.76% 7.86% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,092,413 1,198,434 1,220,365 1,089,472 741,089 667,352 338,988 21.52%
NOSH 538,134 539,835 542,384 544,736 454,656 409,418 372,514 6.31%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -4.03% 3.54% 12.56% 16.39% 21.23% 27.55% 16.71% -
ROE -2.15% 3.28% 14.01% 23.24% 29.60% 30.24% 29.83% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 93.89 210.94 295.35 330.92 268.74 208.15 181.90 -10.43%
EPS -4.36 7.28 31.53 46.48 48.25 49.29 27.15 -
DPS 0.00 8.00 8.00 5.33 7.33 3.33 2.13 -
NAPS 2.03 2.22 2.25 2.00 1.63 1.63 0.91 14.30%
Adjusted Per Share Value based on latest NOSH - 544,921
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.01 42.85 60.28 67.83 45.98 32.07 25.50 -4.77%
EPS -0.88 1.48 6.44 9.53 8.26 7.59 3.81 -
DPS 0.00 1.63 1.63 1.09 1.25 0.51 0.30 -
NAPS 0.4111 0.451 0.4592 0.41 0.2789 0.2511 0.1276 21.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.00 1.99 2.72 2.72 1.97 3.21 2.70 -
P/RPS 1.07 0.94 0.92 0.82 0.73 1.54 1.48 -5.26%
P/EPS -22.94 27.34 8.63 5.85 4.08 6.51 9.95 -
EY -4.36 3.66 11.59 17.09 24.49 15.36 10.05 -
DY 0.00 4.02 2.94 1.96 3.72 1.04 0.79 -
P/NAPS 0.49 0.90 1.21 1.36 1.21 1.97 2.97 -25.93%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 27/11/13 21/11/12 22/11/11 23/11/10 11/11/09 -
Price 1.19 1.83 2.80 2.58 2.15 3.03 3.08 -
P/RPS 1.27 0.87 0.95 0.78 0.80 1.46 1.69 -4.64%
P/EPS -27.29 25.14 8.88 5.55 4.46 6.15 11.35 -
EY -3.66 3.98 11.26 18.02 22.44 16.27 8.81 -
DY 0.00 4.37 2.86 2.07 3.41 1.10 0.69 -
P/NAPS 0.59 0.82 1.24 1.29 1.32 1.86 3.38 -25.23%

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