[MUDAJYA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -6.35%
YoY- 2.63%
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,601,924 1,619,974 1,511,404 1,655,722 1,802,646 1,998,604 1,761,964 -6.14%
PBT 219,890 226,144 214,752 284,116 313,562 343,648 376,056 -30.05%
Tax -18,684 -14,966 -8,688 -10,563 -18,042 -22,118 -18,752 -0.24%
NP 201,206 211,178 206,064 273,553 295,520 321,530 357,304 -31.78%
-
NP to SH 171,032 176,496 168,432 237,104 253,193 269,280 296,968 -30.75%
-
Tax Rate 8.50% 6.62% 4.05% 3.72% 5.75% 6.44% 4.99% -
Total Cost 1,400,717 1,408,796 1,305,340 1,382,169 1,507,126 1,677,074 1,404,660 -0.18%
-
Net Worth 1,220,365 1,194,007 1,157,290 1,116,360 1,089,472 1,079,300 1,009,167 13.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 43,390 32,563 - 49,010 29,052 43,608 87,279 -37.21%
Div Payout % 25.37% 18.45% - 20.67% 11.47% 16.19% 29.39% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,220,365 1,194,007 1,157,290 1,116,360 1,089,472 1,079,300 1,009,167 13.49%
NOSH 542,384 542,730 543,329 544,565 544,736 545,101 545,495 -0.38%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.56% 13.04% 13.63% 16.52% 16.39% 16.09% 20.28% -
ROE 14.01% 14.78% 14.55% 21.24% 23.24% 24.95% 29.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 295.35 298.49 278.17 304.04 330.92 366.65 323.00 -5.78%
EPS 31.53 32.52 31.00 43.54 46.48 49.40 54.44 -30.49%
DPS 8.00 6.00 0.00 9.00 5.33 8.00 16.00 -36.97%
NAPS 2.25 2.20 2.13 2.05 2.00 1.98 1.85 13.92%
Adjusted Per Share Value based on latest NOSH - 544,509
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 85.30 86.26 80.48 88.16 95.98 106.42 93.82 -6.14%
EPS 9.11 9.40 8.97 12.62 13.48 14.34 15.81 -30.73%
DPS 2.31 1.73 0.00 2.61 1.55 2.32 4.65 -37.24%
NAPS 0.6498 0.6358 0.6162 0.5944 0.5801 0.5747 0.5373 13.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.72 2.60 2.40 2.62 2.72 2.73 2.86 -
P/RPS 0.92 0.87 0.86 0.86 0.82 0.74 0.89 2.23%
P/EPS 8.63 8.00 7.74 6.02 5.85 5.53 5.25 39.24%
EY 11.59 12.51 12.92 16.62 17.09 18.10 19.03 -28.12%
DY 2.94 2.31 0.00 3.44 1.96 2.93 5.59 -34.81%
P/NAPS 1.21 1.18 1.13 1.28 1.36 1.38 1.55 -15.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 21/05/13 18/02/13 21/11/12 27/08/12 28/05/12 -
Price 2.80 2.59 2.80 2.52 2.58 2.73 2.68 -
P/RPS 0.95 0.87 1.01 0.83 0.78 0.74 0.83 9.41%
P/EPS 8.88 7.96 9.03 5.79 5.55 5.53 4.92 48.18%
EY 11.26 12.56 11.07 17.28 18.02 18.10 20.31 -32.48%
DY 2.86 2.32 0.00 3.57 2.07 2.93 5.97 -38.74%
P/NAPS 1.24 1.18 1.31 1.23 1.29 1.38 1.45 -9.89%

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