[MUDAJYA] YoY Annualized Quarter 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- 28.54%
YoY- 80.0%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 613,820 1,465,624 1,511,404 1,761,964 892,312 957,416 501,500 3.42%
PBT -73,760 127,052 214,752 376,056 211,360 309,064 78,660 -
Tax -1,940 -24,556 -8,688 -18,752 -22,924 -50,384 -20,260 -32.34%
NP -75,700 102,496 206,064 357,304 188,436 258,680 58,400 -
-
NP to SH -78,644 100,220 168,432 296,968 164,980 202,384 56,176 -
-
Tax Rate - 19.33% 4.05% 4.99% 10.85% 16.30% 25.76% -
Total Cost 689,520 1,363,128 1,305,340 1,404,660 703,876 698,736 443,100 7.64%
-
Net Worth 1,084,856 1,222,857 1,157,290 1,009,167 758,810 594,042 290,565 24.54%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 65,219 - 87,279 48,955 16,387 - -
Div Payout % - 65.08% - 29.39% 29.67% 8.10% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,084,856 1,222,857 1,157,290 1,009,167 758,810 594,042 290,565 24.54%
NOSH 538,657 543,492 543,329 545,495 407,962 409,684 372,519 6.33%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -12.33% 6.99% 13.63% 20.28% 21.12% 27.02% 11.65% -
ROE -7.25% 8.20% 14.55% 29.43% 21.74% 34.07% 19.33% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 113.95 269.67 278.17 323.00 218.72 233.70 134.62 -2.73%
EPS -14.60 18.44 31.00 54.44 40.44 49.40 15.08 -
DPS 0.00 12.00 0.00 16.00 12.00 4.00 0.00 -
NAPS 2.014 2.25 2.13 1.85 1.86 1.45 0.78 17.11%
Adjusted Per Share Value based on latest NOSH - 545,495
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 23.10 55.15 56.88 66.30 33.58 36.03 18.87 3.42%
EPS -2.96 3.77 6.34 11.18 6.21 7.62 2.11 -
DPS 0.00 2.45 0.00 3.28 1.84 0.62 0.00 -
NAPS 0.4082 0.4602 0.4355 0.3798 0.2855 0.2235 0.1093 24.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.45 2.70 2.40 2.86 3.62 3.67 0.91 -
P/RPS 1.27 1.00 0.86 0.89 1.66 1.57 0.68 10.96%
P/EPS -9.93 14.64 7.74 5.25 8.95 7.43 6.03 -
EY -10.07 6.83 12.92 19.03 11.17 13.46 16.57 -
DY 0.00 4.44 0.00 5.59 3.31 1.09 0.00 -
P/NAPS 0.72 1.20 1.13 1.55 1.95 2.53 1.17 -7.76%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 27/05/14 21/05/13 28/05/12 27/05/11 12/05/10 13/05/09 -
Price 1.41 2.54 2.80 2.68 3.40 3.82 1.18 -
P/RPS 1.24 0.94 1.01 0.83 1.55 1.63 0.88 5.87%
P/EPS -9.66 13.77 9.03 4.92 8.41 7.73 7.82 -
EY -10.35 7.26 11.07 20.31 11.89 12.93 12.78 -
DY 0.00 4.72 0.00 5.97 3.53 1.05 0.00 -
P/NAPS 0.70 1.13 1.31 1.45 1.83 2.63 1.51 -12.02%

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