[MUDAJYA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -28.96%
YoY- -43.28%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,535,786 1,601,924 1,619,974 1,511,404 1,655,722 1,802,646 1,998,604 -16.06%
PBT 195,627 219,890 226,144 214,752 284,116 313,562 343,648 -31.24%
Tax -21,960 -18,684 -14,966 -8,688 -10,563 -18,042 -22,118 -0.47%
NP 173,667 201,206 211,178 206,064 273,553 295,520 321,530 -33.60%
-
NP to SH 151,176 171,032 176,496 168,432 237,104 253,193 269,280 -31.87%
-
Tax Rate 11.23% 8.50% 6.62% 4.05% 3.72% 5.75% 6.44% -
Total Cost 1,362,119 1,400,717 1,408,796 1,305,340 1,382,169 1,507,126 1,677,074 -12.91%
-
Net Worth 1,209,191 1,220,365 1,194,007 1,157,290 1,116,360 1,089,472 1,079,300 7.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 48,801 43,390 32,563 - 49,010 29,052 43,608 7.76%
Div Payout % 32.28% 25.37% 18.45% - 20.67% 11.47% 16.19% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,209,191 1,220,365 1,194,007 1,157,290 1,116,360 1,089,472 1,079,300 7.84%
NOSH 542,238 542,384 542,730 543,329 544,565 544,736 545,101 -0.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.31% 12.56% 13.04% 13.63% 16.52% 16.39% 16.09% -
ROE 12.50% 14.01% 14.78% 14.55% 21.24% 23.24% 24.95% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 283.23 295.35 298.49 278.17 304.04 330.92 366.65 -15.77%
EPS 27.88 31.53 32.52 31.00 43.54 46.48 49.40 -31.63%
DPS 9.00 8.00 6.00 0.00 9.00 5.33 8.00 8.14%
NAPS 2.23 2.25 2.20 2.13 2.05 2.00 1.98 8.22%
Adjusted Per Share Value based on latest NOSH - 543,329
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.79 60.28 60.96 56.88 62.31 67.83 75.21 -16.06%
EPS 5.69 6.44 6.64 6.34 8.92 9.53 10.13 -31.85%
DPS 1.84 1.63 1.23 0.00 1.84 1.09 1.64 7.95%
NAPS 0.455 0.4592 0.4493 0.4355 0.4201 0.41 0.4061 7.85%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.90 2.72 2.60 2.40 2.62 2.72 2.73 -
P/RPS 1.02 0.92 0.87 0.86 0.86 0.82 0.74 23.78%
P/EPS 10.40 8.63 8.00 7.74 6.02 5.85 5.53 52.18%
EY 9.61 11.59 12.51 12.92 16.62 17.09 18.10 -34.35%
DY 3.10 2.94 2.31 0.00 3.44 1.96 2.93 3.82%
P/NAPS 1.30 1.21 1.18 1.13 1.28 1.36 1.38 -3.89%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 28/08/13 21/05/13 18/02/13 21/11/12 27/08/12 -
Price 2.74 2.80 2.59 2.80 2.52 2.58 2.73 -
P/RPS 0.97 0.95 0.87 1.01 0.83 0.78 0.74 19.71%
P/EPS 9.83 8.88 7.96 9.03 5.79 5.55 5.53 46.58%
EY 10.18 11.26 12.56 11.07 17.28 18.02 18.10 -31.79%
DY 3.28 2.86 2.32 0.00 3.57 2.07 2.93 7.79%
P/NAPS 1.23 1.24 1.18 1.31 1.23 1.29 1.38 -7.36%

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