[MUDAJYA] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.25%
YoY- -27.56%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 170,494 108,151 208,657 391,456 352,683 337,207 191,153 -1.88%
PBT -66,859 16,789 7,969 51,846 63,348 80,403 61,677 -
Tax -5 -1,701 -6,304 -6,530 -2,473 -4,697 -10,643 -72.08%
NP -66,864 15,088 1,665 45,316 60,875 75,706 51,034 -
-
NP to SH -67,592 14,336 1,074 40,026 55,255 63,001 46,545 -
-
Tax Rate - 10.13% 79.11% 12.59% 3.90% 5.84% 17.26% -
Total Cost 237,358 93,063 206,992 346,140 291,808 261,501 140,119 9.17%
-
Net Worth 972,034 1,094,063 1,192,139 1,220,304 1,089,842 740,920 667,267 6.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 16,270 - 11,363 6,140 -
Div Payout % - - - 40.65% - 18.04% 13.19% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 972,034 1,094,063 1,192,139 1,220,304 1,089,842 740,920 667,267 6.46%
NOSH 552,418 538,947 536,999 542,357 544,921 454,552 409,366 5.11%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -39.22% 13.95% 0.80% 11.58% 17.26% 22.45% 26.70% -
ROE -6.95% 1.31% 0.09% 3.28% 5.07% 8.50% 6.98% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.57 20.07 38.86 72.18 64.72 74.18 46.69 -6.30%
EPS -12.52 2.66 0.20 7.38 10.14 13.86 11.37 -
DPS 0.00 0.00 0.00 3.00 0.00 2.50 1.50 -
NAPS 1.80 2.03 2.22 2.25 2.00 1.63 1.63 1.66%
Adjusted Per Share Value based on latest NOSH - 542,357
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.42 4.07 7.85 14.73 13.27 12.69 7.19 -1.86%
EPS -2.54 0.54 0.04 1.51 2.08 2.37 1.75 -
DPS 0.00 0.00 0.00 0.61 0.00 0.43 0.23 -
NAPS 0.3658 0.4117 0.4486 0.4592 0.4101 0.2788 0.2511 6.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.00 1.00 1.99 2.72 2.72 1.97 3.21 -
P/RPS 3.17 4.98 5.12 3.77 4.20 2.66 6.87 -12.08%
P/EPS -7.99 37.59 995.00 36.86 26.82 14.21 28.23 -
EY -12.52 2.66 0.10 2.71 3.73 7.04 3.54 -
DY 0.00 0.00 0.00 1.10 0.00 1.27 0.47 -
P/NAPS 0.56 0.49 0.90 1.21 1.36 1.21 1.97 -18.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 25/11/15 28/11/14 27/11/13 21/11/12 22/11/11 23/11/10 -
Price 0.82 1.19 1.83 2.80 2.58 2.15 3.03 -
P/RPS 2.60 5.93 4.71 3.88 3.99 2.90 6.49 -14.12%
P/EPS -6.55 44.74 915.00 37.94 25.44 15.51 26.65 -
EY -15.26 2.24 0.11 2.64 3.93 6.45 3.75 -
DY 0.00 0.00 0.00 1.07 0.00 1.16 0.50 -
P/NAPS 0.46 0.59 0.82 1.24 1.29 1.32 1.86 -20.75%

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