[MUDAJYA] YoY Cumulative 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- -67.87%
YoY- 80.0%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 153,455 366,406 377,851 440,491 223,078 239,354 125,375 3.42%
PBT -18,440 31,763 53,688 94,014 52,840 77,266 19,665 -
Tax -485 -6,139 -2,172 -4,688 -5,731 -12,596 -5,065 -32.34%
NP -18,925 25,624 51,516 89,326 47,109 64,670 14,600 -
-
NP to SH -19,661 25,055 42,108 74,242 41,245 50,596 14,044 -
-
Tax Rate - 19.33% 4.05% 4.99% 10.85% 16.30% 25.76% -
Total Cost 172,380 340,782 326,335 351,165 175,969 174,684 110,775 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 - 16,304 - 21,819 12,238 4,096 - -
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 -1.81% 2.05% 3.64% 7.36% 5.44% 8.52% 4.83% -
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 28.49 67.42 69.54 80.75 54.68 58.42 33.66 -2.73%
EPS -3.65 4.61 7.75 13.61 10.11 12.35 3.77 -
DPS 0.00 3.00 0.00 4.00 3.00 1.00 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 5.77 13.79 14.22 16.58 8.39 9.01 4.72 3.40%
EPS -0.74 0.94 1.58 2.79 1.55 1.90 0.53 -
DPS 0.00 0.61 0.00 0.82 0.46 0.15 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 5.09 4.00 3.45 3.54 6.62 6.28 2.70 11.14%
P/EPS -39.73 58.57 30.97 21.01 35.81 29.72 24.14 -
EY -2.52 1.71 3.23 4.76 2.79 3.37 4.14 -
DY 0.00 1.11 0.00 1.40 0.83 0.27 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 4.95 3.77 4.03 3.32 6.22 6.54 3.51 5.89%
P/EPS -38.63 55.10 36.13 19.69 33.63 30.93 31.30 -
EY -2.59 1.81 2.77 5.08 2.97 3.23 3.19 -
DY 0.00 1.18 0.00 1.49 0.88 0.26 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