[MUDAJYA] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -82.24%
YoY- -43.28%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 177,454 153,455 366,406 377,851 440,491 223,078 239,354 -4.86%
PBT 9,336 -18,440 31,763 53,688 94,014 52,840 77,266 -29.66%
Tax -2,374 -485 -6,139 -2,172 -4,688 -5,731 -12,596 -24.26%
NP 6,962 -18,925 25,624 51,516 89,326 47,109 64,670 -31.00%
-
NP to SH 5,952 -19,661 25,055 42,108 74,242 41,245 50,596 -29.97%
-
Tax Rate 25.43% - 19.33% 4.05% 4.99% 10.85% 16.30% -
Total Cost 170,492 172,380 340,782 326,335 351,165 175,969 174,684 -0.40%
-
Net Worth 1,114,647 1,084,856 1,222,857 1,157,290 1,009,167 758,810 594,042 11.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 16,304 - 21,819 12,238 4,096 -
Div Payout % - - 65.08% - 29.39% 29.67% 8.10% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,114,647 1,084,856 1,222,857 1,157,290 1,009,167 758,810 594,042 11.04%
NOSH 541,090 538,657 543,492 543,329 545,495 407,962 409,684 4.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.92% -12.33% 6.99% 13.63% 20.28% 21.12% 27.02% -
ROE 0.53% -1.81% 2.05% 3.64% 7.36% 5.44% 8.52% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.80 28.49 67.42 69.54 80.75 54.68 58.42 -9.16%
EPS 1.10 -3.65 4.61 7.75 13.61 10.11 12.35 -33.14%
DPS 0.00 0.00 3.00 0.00 4.00 3.00 1.00 -
NAPS 2.06 2.014 2.25 2.13 1.85 1.86 1.45 6.02%
Adjusted Per Share Value based on latest NOSH - 543,329
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.68 5.77 13.79 14.22 16.58 8.39 9.01 -4.86%
EPS 0.22 -0.74 0.94 1.58 2.79 1.55 1.90 -30.16%
DPS 0.00 0.00 0.61 0.00 0.82 0.46 0.15 -
NAPS 0.4195 0.4082 0.4602 0.4355 0.3798 0.2855 0.2235 11.05%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.38 1.45 2.70 2.40 2.86 3.62 3.67 -
P/RPS 4.21 5.09 4.00 3.45 3.54 6.62 6.28 -6.44%
P/EPS 125.45 -39.73 58.57 30.97 21.01 35.81 29.72 27.09%
EY 0.80 -2.52 1.71 3.23 4.76 2.79 3.37 -21.29%
DY 0.00 0.00 1.11 0.00 1.40 0.83 0.27 -
P/NAPS 0.67 0.72 1.20 1.13 1.55 1.95 2.53 -19.84%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 27/05/14 21/05/13 28/05/12 27/05/11 12/05/10 -
Price 1.18 1.41 2.54 2.80 2.68 3.40 3.82 -
P/RPS 3.60 4.95 3.77 4.03 3.32 6.22 6.54 -9.46%
P/EPS 107.27 -38.63 55.10 36.13 19.69 33.63 30.93 23.00%
EY 0.93 -2.59 1.81 2.77 5.08 2.97 3.23 -18.72%
DY 0.00 0.00 1.18 0.00 1.49 0.88 0.26 -
P/NAPS 0.57 0.70 1.13 1.31 1.45 1.83 2.63 -22.47%

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