[MUDAJYA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 109.58%
YoY- -34.46%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 348,460 252,947 645,403 809,987 999,302 579,190 447,985 -4.09%
PBT -66,938 -28,798 38,676 113,072 171,824 131,074 150,716 -
Tax -2,419 -1,557 -10,126 -7,483 -11,059 -12,227 -25,642 -32.50%
NP -69,357 -30,355 28,550 105,589 160,765 118,847 125,074 -
-
NP to SH -70,011 -31,933 28,401 88,248 134,640 101,539 104,817 -
-
Tax Rate - - 26.18% 6.62% 6.44% 9.33% 17.01% -
Total Cost 417,817 283,302 616,853 704,398 838,537 460,343 322,911 4.38%
-
Net Worth 1,037,199 1,069,809 1,217,185 1,194,007 1,079,300 795,824 638,978 8.40%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 32,458 16,281 21,804 12,243 4,096 -
Div Payout % - - 114.29% 18.45% 16.19% 12.06% 3.91% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,037,199 1,069,809 1,217,185 1,194,007 1,079,300 795,824 638,978 8.40%
NOSH 540,208 537,592 540,971 542,730 545,101 408,114 409,601 4.71%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -19.90% -12.00% 4.42% 13.04% 16.09% 20.52% 27.92% -
ROE -6.75% -2.98% 2.33% 7.39% 12.47% 12.76% 16.40% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 64.50 47.05 119.30 149.24 183.32 141.92 109.37 -8.41%
EPS -12.96 -5.91 5.25 16.26 24.70 24.88 25.59 -
DPS 0.00 0.00 6.00 3.00 4.00 3.00 1.00 -
NAPS 1.92 1.99 2.25 2.20 1.98 1.95 1.56 3.51%
Adjusted Per Share Value based on latest NOSH - 542,823
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.11 9.52 24.29 30.48 37.60 21.80 16.86 -4.10%
EPS -2.63 -1.20 1.07 3.32 5.07 3.82 3.94 -
DPS 0.00 0.00 1.22 0.61 0.82 0.46 0.15 -
NAPS 0.3903 0.4026 0.458 0.4493 0.4061 0.2995 0.2405 8.39%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.08 1.37 2.51 2.60 2.73 3.37 3.77 -
P/RPS 1.67 2.91 2.10 1.74 1.49 2.37 3.45 -11.38%
P/EPS -8.33 -23.06 47.81 15.99 11.05 13.55 14.73 -
EY -12.00 -4.34 2.09 6.25 9.05 7.38 6.79 -
DY 0.00 0.00 2.39 1.15 1.47 0.89 0.27 -
P/NAPS 0.56 0.69 1.12 1.18 1.38 1.73 2.42 -21.62%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 28/08/13 27/08/12 23/08/11 25/08/10 -
Price 1.12 0.91 2.44 2.59 2.73 2.75 3.11 -
P/RPS 1.74 1.93 2.05 1.74 1.49 1.94 2.84 -7.83%
P/EPS -8.64 -15.32 46.48 15.93 11.05 11.05 12.15 -
EY -11.57 -6.53 2.15 6.28 9.05 9.05 8.23 -
DY 0.00 0.00 2.46 1.16 1.47 1.09 0.32 -
P/NAPS 0.58 0.46 1.08 1.18 1.38 1.41 1.99 -18.55%

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