[MUDAJYA] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 12.89%
YoY- 78.59%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 305,192 288,688 348,415 382,818 762,663 547,616 759,132 -14.08%
PBT 30,346 12,317 -41,144 -67,821 -389,242 -120,614 -377,534 -
Tax -5,424 -4,863 -3,726 -14,479 -13,198 2,785 -4,766 2.17%
NP 24,922 7,454 -44,870 -82,300 -402,440 -117,829 -382,300 -
-
NP to SH 18,050 5,794 -47,513 -84,827 -396,238 -121,371 -383,748 -
-
Tax Rate 17.87% 39.48% - - - - - -
Total Cost 280,270 281,234 393,285 465,118 1,165,103 665,445 1,141,432 -20.85%
-
Net Worth 320,634 156,808 109,716 147,468 266,207 630,186 729,027 -12.78%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 320,634 156,808 109,716 147,468 266,207 630,186 729,027 -12.78%
NOSH 1,297,724 1,297,000 664,405 605,418 605,418 605,418 552,418 15.28%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.17% 2.58% -12.88% -21.50% -52.77% -21.52% -50.36% -
ROE 5.63% 3.69% -43.31% -57.52% -148.85% -19.26% -52.64% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 21.89 36.82 57.16 64.90 128.92 98.19 140.57 -26.64%
EPS 1.29 0.74 -7.79 -14.38 -66.98 -21.76 -71.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.18 0.25 0.45 1.13 1.35 -25.53%
Adjusted Per Share Value based on latest NOSH - 605,418
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 11.48 10.86 13.11 14.41 28.70 20.61 28.57 -14.09%
EPS 0.68 0.22 -1.79 -3.19 -14.91 -4.57 -14.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.059 0.0413 0.0555 0.1002 0.2371 0.2743 -12.78%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.225 0.175 0.325 0.385 0.29 0.93 0.91 -
P/RPS 1.03 0.48 0.57 0.59 0.22 0.95 0.65 7.97%
P/EPS 17.38 23.68 -4.17 -2.68 -0.43 -4.27 -1.28 -
EY 5.75 4.22 -23.98 -37.35 -230.97 -23.40 -78.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.88 1.81 1.54 0.64 0.82 0.67 6.53%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 24/02/21 28/02/20 28/02/19 28/02/18 27/02/17 -
Price 0.195 0.18 0.26 0.425 0.29 0.875 0.845 -
P/RPS 0.89 0.49 0.45 0.65 0.22 0.89 0.60 6.78%
P/EPS 15.06 24.36 -3.34 -2.96 -0.43 -4.02 -1.19 -
EY 6.64 4.11 -29.98 -33.84 -230.97 -24.87 -84.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 1.44 1.70 0.64 0.77 0.63 5.11%

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