[MUDAJYA] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.04%
YoY- 28.74%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 658,349 1,371,202 1,466,407 1,767,171 1,000,638 859,852 548,800 3.07%
PBT -129,079 121,231 225,364 334,698 266,952 259,890 83,632 -
Tax -288 -24,603 -6,987 -15,852 -35,081 -43,907 -15,823 -48.69%
NP -129,367 96,628 218,377 318,846 231,871 215,983 67,809 -
-
NP to SH -130,568 91,329 190,712 264,133 205,175 181,192 58,976 -
-
Tax Rate - 20.29% 3.10% 4.74% 13.14% 16.89% 18.92% -
Total Cost 787,716 1,274,574 1,248,030 1,448,325 768,767 643,869 480,991 8.56%
-
Net Worth 1,071,108 1,214,274 1,194,211 1,079,314 408,219 638,869 305,383 23.25%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 65,046 43,510 66,921 42,894 19,368 11,503 -
Div Payout % - 71.22% 22.81% 25.34% 20.91% 10.69% 19.51% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,071,108 1,214,274 1,194,211 1,079,314 408,219 638,869 305,383 23.25%
NOSH 538,245 539,677 542,823 545,108 408,219 409,531 372,419 6.32%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -19.65% 7.05% 14.89% 18.04% 23.17% 25.12% 12.36% -
ROE -12.19% 7.52% 15.97% 24.47% 50.26% 28.36% 19.31% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 122.31 254.08 270.14 324.19 245.12 209.96 147.36 -3.05%
EPS -24.26 16.92 35.13 48.46 50.26 44.24 15.84 -
DPS 0.00 12.00 8.00 12.28 10.50 4.73 3.10 -
NAPS 1.99 2.25 2.20 1.98 1.00 1.56 0.82 15.91%
Adjusted Per Share Value based on latest NOSH - 545,108
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 24.77 51.60 55.18 66.50 37.65 32.36 20.65 3.07%
EPS -4.91 3.44 7.18 9.94 7.72 6.82 2.22 -
DPS 0.00 2.45 1.64 2.52 1.61 0.73 0.43 -
NAPS 0.4031 0.4569 0.4494 0.4062 0.1536 0.2404 0.1149 23.25%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.37 2.51 2.60 2.73 3.37 3.77 1.12 -
P/RPS 1.12 0.99 0.96 0.84 1.37 1.80 0.76 6.67%
P/EPS -5.65 14.83 7.40 5.63 6.71 8.52 7.07 -
EY -17.71 6.74 13.51 17.75 14.91 11.74 14.14 -
DY 0.00 4.78 3.08 4.50 3.12 1.25 2.77 -
P/NAPS 0.69 1.12 1.18 1.38 3.37 2.42 1.37 -10.79%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 28/08/13 27/08/12 23/08/11 25/08/10 26/08/09 -
Price 0.91 2.44 2.59 2.73 2.75 3.11 2.59 -
P/RPS 0.74 0.96 0.96 0.84 1.12 1.48 1.76 -13.44%
P/EPS -3.75 14.42 7.37 5.63 5.47 7.03 16.36 -
EY -26.66 6.94 13.56 17.75 18.28 14.23 6.11 -
DY 0.00 4.92 3.09 4.50 3.82 1.52 1.20 -
P/NAPS 0.46 1.08 1.18 1.38 2.75 1.99 3.16 -27.46%

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