[MUDAJYA] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Annualized Quarter Result
Revenue	613,820	1,050,805	1,138,746	1,290,806	1,465,624	1,535,786	1,601,924	-47.27%
YoY %	-41.59%	-7.72%	-11.78%	-11.93%	-4.57%	-4.13%	-	-
Horiz. %	38.32%	65.60%	71.09%	80.58%	91.49%	95.87%	100.00%	-
PBT	-73,760	-61,605	62,193	77,352	127,052	195,627	219,890	-
YoY %	-19.73%	-199.05%	-19.60%	-39.12%	-35.05%	-11.03%	-	-
Horiz. %	-33.54%	-28.02%	28.28%	35.18%	57.78%	88.97%	100.00%	-
Tax	-1,940	-8,857	-21,906	-20,252	-24,556	-21,960	-18,684	-77.93%
YoY %	78.10%	59.57%	-8.17%	17.53%	-11.82%	-17.53%	-	-
Horiz. %	10.38%	47.40%	117.24%	108.39%	131.43%	117.53%	100.00%	-
NP	-75,700	-70,462	40,286	57,100	102,496	173,667	201,206	-
YoY %	-7.43%	-274.90%	-29.45%	-44.29%	-40.98%	-13.69%	-	-
Horiz. %	-37.62%	-35.02%	20.02%	28.38%	50.94%	86.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-78,644	-70,234	39,300	56,802	100,220	151,176	171,032	-
YoY %	-11.97%	-278.71%	-30.81%	-43.32%	-33.71%	-11.61%	-	-
Horiz. %	-45.98%	-41.06%	22.98%	33.21%	58.60%	88.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	35.22%	26.18%	19.33%	11.23%	8.50%	-
YoY %	-	-	34.53%	35.44%	72.13%	32.12%	-	-
Horiz. %	-	-	414.35%	308.00%	227.41%	132.12%	100.00%	-
Total Cost	689,520	1,121,267	1,098,460	1,233,706	1,363,128	1,362,119	1,400,717	-37.68%
YoY %	-38.51%	2.08%	-10.96%	-9.49%	0.07%	-2.76%	-	-
Horiz. %	49.23%	80.05%	78.42%	88.08%	97.32%	97.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,084,856	1,101,286	1,198,434	1,217,185	1,222,857	1,209,191	1,220,365	-7.55%
YoY %	-1.49%	-8.11%	-1.54%	-0.46%	1.13%	-0.92%	-	-
Horiz. %	88.90%	90.24%	98.20%	99.74%	100.20%	99.08%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	-	-	43,186	64,916	65,219	48,801	43,390	-
YoY %	-	-	-33.47%	-0.46%	33.64%	12.47%	-	-
Horiz. %	-	-	99.53%	149.61%	150.31%	112.47%	100.00%	-
Div Payout %	-	-	109.89%	114.29%	65.08%	32.28%	25.37%	-
YoY %	-	-	-3.85%	75.61%	101.61%	27.24%	-	-
Horiz. %	-	-	433.15%	450.49%	256.52%	127.24%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	1,084,856	1,101,286	1,198,434	1,217,185	1,222,857	1,209,191	1,220,365	-7.55%
YoY %	-1.49%	-8.11%	-1.54%	-0.46%	1.13%	-0.92%	-	-
Horiz. %	88.90%	90.24%	98.20%	99.74%	100.20%	99.08%	100.00%	-
NOSH	538,657	539,846	539,835	540,971	543,492	542,238	542,384	-0.45%
YoY %	-0.22%	0.00%	-0.21%	-0.46%	0.23%	-0.03%	-	-
Horiz. %	99.31%	99.53%	99.53%	99.74%	100.20%	99.97%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	-12.33%	-6.71%	3.54%	4.42%	6.99%	11.31%	12.56%	-
YoY %	-83.76%	-289.55%	-19.91%	-36.77%	-38.20%	-9.95%	-	-
Horiz. %	-98.17%	-53.42%	28.18%	35.19%	55.65%	90.05%	100.00%	-
ROE	-7.25%	-6.38%	3.28%	4.67%	8.20%	12.50%	14.01%	-
YoY %	-13.64%	-294.51%	-29.76%	-43.05%	-34.40%	-10.78%	-	-
Horiz. %	-51.75%	-45.54%	23.41%	33.33%	58.53%	89.22%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	113.95	194.65	210.94	238.61	269.67	283.23	295.35	-47.03%
YoY %	-41.46%	-7.72%	-11.60%	-11.52%	-4.79%	-4.10%	-	-
Horiz. %	38.58%	65.90%	71.42%	80.79%	91.31%	95.90%	100.00%	-
EPS	-14.60	-13.01	7.28	10.50	18.44	27.88	31.53	-
YoY %	-12.22%	-278.71%	-30.67%	-43.06%	-33.86%	-11.58%	-	-
Horiz. %	-46.31%	-41.26%	23.09%	33.30%	58.48%	88.42%	100.00%	-
DPS	0.00	0.00	8.00	12.00	12.00	9.00	8.00	-
YoY %	0.00%	0.00%	-33.33%	0.00%	33.33%	12.50%	-	-
Horiz. %	0.00%	0.00%	100.00%	150.00%	150.00%	112.50%	100.00%	-
NAPS	2.014	2.04	2.22	2.25	2.25	2.23	2.25	-7.12%
YoY %	-1.27%	-8.11%	-1.33%	0.00%	0.90%	-0.89%	-	-
Horiz. %	89.51%	90.67%	98.67%	100.00%	100.00%	99.11%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 539,677
RPS	28.87	49.43	53.56	60.72	68.94	72.24	75.35	-47.27%
YoY %	-41.59%	-7.71%	-11.79%	-11.92%	-4.57%	-4.13%	-	-
Horiz. %	38.31%	65.60%	71.08%	80.58%	91.49%	95.87%	100.00%	-
EPS	-3.70	-3.30	1.85	2.67	4.71	7.11	8.05	-
YoY %	-12.12%	-278.38%	-30.71%	-43.31%	-33.76%	-11.68%	-	-
Horiz. %	-45.96%	-40.99%	22.98%	33.17%	58.51%	88.32%	100.00%	-
DPS	0.00	0.00	2.03	3.05	3.07	2.30	2.04	-
YoY %	0.00%	0.00%	-33.44%	-0.65%	33.48%	12.75%	-	-
Horiz. %	0.00%	0.00%	99.51%	149.51%	150.49%	112.75%	100.00%	-
NAPS	0.5103	0.518	0.5637	0.5725	0.5752	0.5688	0.574	-7.54%
YoY %	-1.49%	-8.11%	-1.54%	-0.47%	1.13%	-0.91%	-	-
Horiz. %	88.90%	90.24%	98.21%	99.74%	100.21%	99.09%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	1.45	1.45	1.99	2.51	2.70	2.90	2.72	-
P/RPS	1.27	0.74	0.94	1.05	1.00	1.02	0.92	24.00%
YoY %	71.62%	-21.28%	-10.48%	5.00%	-1.96%	10.87%	-	-
Horiz. %	138.04%	80.43%	102.17%	114.13%	108.70%	110.87%	100.00%	-
P/EPS	-9.93	-11.15	27.34	23.90	14.64	10.40	8.63	-
YoY %	10.94%	-140.78%	14.39%	63.25%	40.77%	20.51%	-	-
Horiz. %	-115.06%	-129.20%	316.80%	276.94%	169.64%	120.51%	100.00%	-
EY	-10.07	-8.97	3.66	4.18	6.83	9.61	11.59	-
YoY %	-12.26%	-345.08%	-12.44%	-38.80%	-28.93%	-17.08%	-	-
Horiz. %	-86.89%	-77.39%	31.58%	36.07%	58.93%	82.92%	100.00%	-
DY	0.00	0.00	4.02	4.78	4.44	3.10	2.94	-
YoY %	0.00%	0.00%	-15.90%	7.66%	43.23%	5.44%	-	-
Horiz. %	0.00%	0.00%	136.73%	162.59%	151.02%	105.44%	100.00%	-
P/NAPS	0.72	0.71	0.90	1.12	1.20	1.30	1.21	-29.27%
YoY %	1.41%	-21.11%	-19.64%	-6.67%	-7.69%	7.44%	-	-
Horiz. %	59.50%	58.68%	74.38%	92.56%	99.17%	107.44%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/15	27/02/15	28/11/14	26/08/14	27/05/14	25/02/14	27/11/13	-
Price	1.41	1.49	1.83	2.44	2.54	2.74	2.80	-
P/RPS	1.24	0.77	0.87	1.02	0.94	0.97	0.95	19.45%
YoY %	61.04%	-11.49%	-14.71%	8.51%	-3.09%	2.11%	-	-
Horiz. %	130.53%	81.05%	91.58%	107.37%	98.95%	102.11%	100.00%	-
P/EPS	-9.66	-11.45	25.14	23.24	13.77	9.83	8.88	-
YoY %	15.63%	-145.54%	8.18%	68.77%	40.08%	10.70%	-	-
Horiz. %	-108.78%	-128.94%	283.11%	261.71%	155.07%	110.70%	100.00%	-
EY	-10.35	-8.73	3.98	4.30	7.26	10.18	11.26	-
YoY %	-18.56%	-319.35%	-7.44%	-40.77%	-28.68%	-9.59%	-	-
Horiz. %	-91.92%	-77.53%	35.35%	38.19%	64.48%	90.41%	100.00%	-
DY	0.00	0.00	4.37	4.92	4.72	3.28	2.86	-
YoY %	0.00%	0.00%	-11.18%	4.24%	43.90%	14.69%	-	-
Horiz. %	0.00%	0.00%	152.80%	172.03%	165.03%	114.69%	100.00%	-
P/NAPS	0.70	0.73	0.82	1.08	1.13	1.23	1.24	-31.71%
YoY %	-4.11%	-10.98%	-24.07%	-4.42%	-8.13%	-0.81%	-	-
Horiz. %	56.45%	58.87%	66.13%	87.10%	91.13%	99.19%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: WELL CHIP GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-28 15:30:00

EMA 5

5 Mins

BUY

2024-06-28 15:25:00

ADX

5 Mins

BUY

2024-06-28 15:20:00

EMA 5

10 Mins

BUY

2024-06-28 15:20:00

ADX

10 Mins

BUY

2024-06-28 15:00:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

785

MPI

MALAYSIAN PACIFIC INDUSTRIES

694

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

680

YTLPOWR

YTL POWER INTERNATIONAL BHD

579

MYEG

MY E.G. SERVICES BHD

549

GENTING

GENTING BHD

531

THETA

THETA EDGE BERHAD

511

NOTION

NOTION VTEC BHD

509

Daily Stocks

HSI-HWE

0.17

-0.005

243,111,600

BORNOIL

0.01

+0.005

211,871,700

HSI-HU8

0.095

-0.01

153,800,900

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

0.00

125,823,000

HSI-CXF

0.075

-0.005

99,950,600

AHB-WC

0.07

0.00

79,722,500

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.215

+0.02

64,196,100

INGENIEU

0.055

-0.005

60,891,100

More active Stocks

DLADY

36.14

+0.64

10,900

UTDPLT

24.54

+0.34

173,600

MPI

39.12

+0.24

39,100

CDB

3.66

+0.19

8,338,500

HUMEIND

3.38

+0.17

887,700

AIRPORT

9.86

+0.13

729,800

ICON

1.01

+0.12

7,773,500

HSI-HWL

0.985

+0.12

1,400,000

PETDAG

17.38

+0.12

368,500

AJI

15.36

+0.12

148,800

More gainer Stocks

PETGAS

17.80

-0.18

434,900

TENAGA

13.78

-0.16

7,632,200

PIE

6.19

-0.15

146,200

GESHEN

3.25

-0.15

141,400

HEIM

22.08

-0.12

90,000

KUAISHO-C17

0.08

-0.12

58,800

HLIND

11.12

-0.10

9,600

NOTION-WD

1.79

-0.09

1,608,200

CANONE

3.00

-0.09

34,800

KLUANG

6.10

-0.09

2,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More