[MUDAJYA] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 146.19%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 645,403 809,987 999,302 579,190 447,985 308,104 181,686 23.51%
PBT 38,676 113,072 171,824 131,074 150,716 56,499 38,388 0.12%
Tax -10,126 -7,483 -11,059 -12,227 -25,642 -12,150 -4,512 14.41%
NP 28,550 105,589 160,765 118,847 125,074 44,349 33,876 -2.80%
-
NP to SH 28,401 88,248 134,640 101,539 104,817 40,523 26,664 1.05%
-
Tax Rate 26.18% 6.62% 6.44% 9.33% 17.01% 21.50% 11.75% -
Total Cost 616,853 704,398 838,537 460,343 322,911 263,755 147,810 26.87%
-
Net Worth 1,217,185 1,194,007 1,079,300 795,824 638,978 305,412 251,743 30.02%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 32,458 16,281 21,804 12,243 4,096 2,234 2,979 48.86%
Div Payout % 114.29% 18.45% 16.19% 12.06% 3.91% 5.51% 11.17% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,217,185 1,194,007 1,079,300 795,824 638,978 305,412 251,743 30.02%
NOSH 540,971 542,730 545,101 408,114 409,601 372,454 148,960 23.96%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.42% 13.04% 16.09% 20.52% 27.92% 14.39% 18.65% -
ROE 2.33% 7.39% 12.47% 12.76% 16.40% 13.27% 10.59% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 119.30 149.24 183.32 141.92 109.37 82.72 121.97 -0.36%
EPS 5.25 16.26 24.70 24.88 25.59 10.88 17.90 -18.48%
DPS 6.00 3.00 4.00 3.00 1.00 0.60 2.00 20.08%
NAPS 2.25 2.20 1.98 1.95 1.56 0.82 1.69 4.88%
Adjusted Per Share Value based on latest NOSH - 408,219
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 24.29 30.48 37.60 21.80 16.86 11.59 6.84 23.50%
EPS 1.07 3.32 5.07 3.82 3.94 1.52 1.00 1.13%
DPS 1.22 0.61 0.82 0.46 0.15 0.08 0.11 49.30%
NAPS 0.458 0.4493 0.4061 0.2995 0.2405 0.1149 0.0947 30.02%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.51 2.60 2.73 3.37 3.77 1.12 2.57 -
P/RPS 2.10 1.74 1.49 2.37 3.45 1.35 2.11 -0.07%
P/EPS 47.81 15.99 11.05 13.55 14.73 10.29 14.36 22.18%
EY 2.09 6.25 9.05 7.38 6.79 9.71 6.96 -18.16%
DY 2.39 1.15 1.47 0.89 0.27 0.54 0.78 20.50%
P/NAPS 1.12 1.18 1.38 1.73 2.42 1.37 1.52 -4.96%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 27/08/12 23/08/11 25/08/10 26/08/09 26/08/08 -
Price 2.44 2.59 2.73 2.75 3.11 2.59 0.98 -
P/RPS 2.05 1.74 1.49 1.94 2.84 3.13 0.80 16.97%
P/EPS 46.48 15.93 11.05 11.05 12.15 23.81 5.47 42.82%
EY 2.15 6.28 9.05 9.05 8.23 4.20 18.27 -29.98%
DY 2.46 1.16 1.47 1.09 0.32 0.23 2.04 3.16%
P/NAPS 1.08 1.18 1.38 1.41 1.99 3.16 0.58 10.91%

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