[MUDAJYA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 41.04%
YoY- 15.41%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 378,943 854,060 1,201,443 1,351,985 916,397 639,138 508,208 -4.77%
PBT -12,009 46,645 164,918 235,172 211,477 212,385 106,651 -
Tax -3,258 -16,430 -14,013 -13,532 -16,924 -36,277 -21,707 -27.08%
NP -15,267 30,215 150,905 221,640 194,553 176,108 84,944 -
-
NP to SH -17,597 29,475 128,274 189,895 164,540 151,362 75,844 -
-
Tax Rate - 35.22% 8.50% 5.75% 8.00% 17.08% 20.35% -
Total Cost 394,210 823,845 1,050,538 1,130,345 721,844 463,030 423,264 -1.17%
-
Net Worth 1,092,413 1,198,434 1,220,365 1,089,472 741,089 667,352 338,988 21.52%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 32,390 32,543 21,789 25,006 10,235 5,960 -
Div Payout % - 109.89% 25.37% 11.47% 15.20% 6.76% 7.86% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,092,413 1,198,434 1,220,365 1,089,472 741,089 667,352 338,988 21.52%
NOSH 538,134 539,835 542,384 544,736 454,655 409,418 372,514 6.31%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -4.03% 3.54% 12.56% 16.39% 21.23% 27.55% 16.71% -
ROE -1.61% 2.46% 10.51% 17.43% 22.20% 22.68% 22.37% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 70.42 158.21 221.51 248.19 201.56 156.11 136.43 -10.43%
EPS -3.27 5.46 23.65 34.86 36.19 36.97 20.36 -
DPS 0.00 6.00 6.00 4.00 5.50 2.50 1.60 -
NAPS 2.03 2.22 2.25 2.00 1.63 1.63 0.91 14.30%
Adjusted Per Share Value based on latest NOSH - 544,921
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.26 32.14 45.21 50.88 34.48 24.05 19.12 -4.76%
EPS -0.66 1.11 4.83 7.15 6.19 5.70 2.85 -
DPS 0.00 1.22 1.22 0.82 0.94 0.39 0.22 -
NAPS 0.4111 0.451 0.4592 0.41 0.2789 0.2511 0.1276 21.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.00 1.99 2.72 2.72 1.97 3.21 2.70 -
P/RPS 1.42 1.26 1.23 1.10 0.98 2.06 1.98 -5.38%
P/EPS -30.58 36.45 11.50 7.80 5.44 8.68 13.26 -
EY -3.27 2.74 8.69 12.82 18.37 11.52 7.54 -
DY 0.00 3.02 2.21 1.47 2.79 0.78 0.59 -
P/NAPS 0.49 0.90 1.21 1.36 1.21 1.97 2.97 -25.93%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 27/11/13 21/11/12 22/11/11 23/11/10 11/11/09 -
Price 1.19 1.83 2.80 2.58 2.15 3.03 3.08 -
P/RPS 1.69 1.16 1.26 1.04 1.07 1.94 2.26 -4.72%
P/EPS -36.39 33.52 11.84 7.40 5.94 8.20 15.13 -
EY -2.75 2.98 8.45 13.51 16.83 12.20 6.61 -
DY 0.00 3.28 2.14 1.55 2.56 0.83 0.52 -
P/NAPS 0.59 0.82 1.24 1.29 1.32 1.86 3.38 -25.23%

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