[MUDAJYA] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -11.28%
YoY- -34.56%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 738,671 549,663 837,854 1,524,341 1,593,082 1,564,472 853,157 -2.37%
PBT -412,034 38,017 -111,808 173,702 243,790 335,122 262,168 -
Tax -3,364 -9,738 -3,203 -25,927 -8,047 -15,977 -41,631 -34.22%
NP -415,398 28,279 -115,011 147,775 235,743 319,145 220,537 -
-
NP to SH -416,459 24,185 -114,950 134,123 204,970 264,029 199,103 -
-
Tax Rate - 25.61% - 14.93% 3.30% 4.77% 15.88% -
Total Cost 1,154,069 521,384 952,865 1,376,566 1,357,339 1,245,327 632,620 10.52%
-
Net Worth 702,025 1,114,647 1,084,856 1,222,857 1,157,290 1,009,167 407,962 9.45%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - 65,141 49,029 57,363 34,743 -
Div Payout % - - - 48.57% 23.92% 21.73% 17.45% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 702,025 1,114,647 1,084,856 1,222,857 1,157,290 1,009,167 407,962 9.45%
NOSH 540,020 541,090 538,657 543,492 543,329 545,495 407,962 4.78%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -56.24% 5.14% -13.73% 9.69% 14.80% 20.40% 25.85% -
ROE -59.32% 2.17% -10.60% 10.97% 17.71% 26.16% 48.80% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 136.79 101.58 155.54 280.47 293.21 286.80 209.13 -6.82%
EPS -77.12 4.47 -21.34 24.68 37.72 48.40 48.80 -
DPS 0.00 0.00 0.00 12.00 9.00 10.52 8.50 -
NAPS 1.30 2.06 2.014 2.25 2.13 1.85 1.00 4.46%
Adjusted Per Share Value based on latest NOSH - 543,492
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.80 20.68 31.53 57.36 59.95 58.87 32.10 -2.36%
EPS -15.67 0.91 -4.33 5.05 7.71 9.94 7.49 -
DPS 0.00 0.00 0.00 2.45 1.85 2.16 1.31 -
NAPS 0.2642 0.4195 0.4082 0.4602 0.4355 0.3798 0.1535 9.46%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.985 1.38 1.45 2.70 2.40 2.86 3.62 -
P/RPS 0.72 1.36 0.93 0.96 0.82 1.00 1.73 -13.58%
P/EPS -1.28 30.87 -6.79 10.94 6.36 5.91 7.42 -
EY -78.29 3.24 -14.72 9.14 15.72 16.92 13.48 -
DY 0.00 0.00 0.00 4.44 3.75 3.68 2.35 -
P/NAPS 0.76 0.67 0.72 1.20 1.13 1.55 3.62 -22.88%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 27/05/16 29/05/15 27/05/14 21/05/13 28/05/12 27/05/11 -
Price 1.52 1.18 1.41 2.54 2.80 2.68 3.40 -
P/RPS 1.11 1.16 0.91 0.91 0.95 0.93 1.63 -6.19%
P/EPS -1.97 26.40 -6.61 10.29 7.42 5.54 6.97 -
EY -50.74 3.79 -15.13 9.72 13.47 18.06 14.35 -
DY 0.00 0.00 0.00 4.72 3.21 3.92 2.50 -
P/NAPS 1.17 0.57 0.70 1.13 1.31 1.45 3.40 -16.27%

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