[MUDAJYA] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 62.05%
YoY- 8.71%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 854,060 1,201,443 1,351,985 916,397 639,138 508,208 294,156 19.43%
PBT 46,645 164,918 235,172 211,477 212,385 106,651 51,684 -1.69%
Tax -16,430 -14,013 -13,532 -16,924 -36,277 -21,707 -6,834 15.73%
NP 30,215 150,905 221,640 194,553 176,108 84,944 44,850 -6.36%
-
NP to SH 29,475 128,274 189,895 164,540 151,362 75,844 34,751 -2.70%
-
Tax Rate 35.22% 8.50% 5.75% 8.00% 17.08% 20.35% 13.22% -
Total Cost 823,845 1,050,538 1,130,345 721,844 463,030 423,264 249,306 22.03%
-
Net Worth 1,198,434 1,220,365 1,089,472 741,089 667,352 338,988 261,566 28.86%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 32,390 32,543 21,789 25,006 10,235 5,960 6,725 29.93%
Div Payout % 109.89% 25.37% 11.47% 15.20% 6.76% 7.86% 19.35% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,198,434 1,220,365 1,089,472 741,089 667,352 338,988 261,566 28.86%
NOSH 539,835 542,384 544,736 454,655 409,418 372,514 373,666 6.32%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.54% 12.56% 16.39% 21.23% 27.55% 16.71% 15.25% -
ROE 2.46% 10.51% 17.43% 22.20% 22.68% 22.37% 13.29% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 158.21 221.51 248.19 201.56 156.11 136.43 78.72 12.33%
EPS 5.46 23.65 34.86 36.19 36.97 20.36 9.30 -8.48%
DPS 6.00 6.00 4.00 5.50 2.50 1.60 1.80 22.20%
NAPS 2.22 2.25 2.00 1.63 1.63 0.91 0.70 21.20%
Adjusted Per Share Value based on latest NOSH - 454,552
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 32.14 45.21 50.88 34.48 24.05 19.12 11.07 19.43%
EPS 1.11 4.83 7.15 6.19 5.70 2.85 1.31 -2.72%
DPS 1.22 1.22 0.82 0.94 0.39 0.22 0.25 30.22%
NAPS 0.451 0.4592 0.41 0.2789 0.2511 0.1276 0.0984 28.86%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.99 2.72 2.72 1.97 3.21 2.70 0.98 -
P/RPS 1.26 1.23 1.10 0.98 2.06 1.98 1.24 0.26%
P/EPS 36.45 11.50 7.80 5.44 8.68 13.26 10.54 22.96%
EY 2.74 8.69 12.82 18.37 11.52 7.54 9.49 -18.69%
DY 3.02 2.21 1.47 2.79 0.78 0.59 1.84 8.60%
P/NAPS 0.90 1.21 1.36 1.21 1.97 2.97 1.40 -7.09%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 27/11/13 21/11/12 22/11/11 23/11/10 11/11/09 24/11/08 -
Price 1.83 2.80 2.58 2.15 3.03 3.08 0.79 -
P/RPS 1.16 1.26 1.04 1.07 1.94 2.26 1.00 2.50%
P/EPS 33.52 11.84 7.40 5.94 8.20 15.13 8.49 25.70%
EY 2.98 8.45 13.51 16.83 12.20 6.61 11.77 -20.45%
DY 3.28 2.14 1.55 2.56 0.83 0.52 2.28 6.24%
P/NAPS 0.82 1.24 1.29 1.32 1.86 3.38 1.13 -5.20%

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