[MUDAJYA] QoQ Annualized Quarter 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- -33.71%
YoY- -40.5%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,050,805 1,138,746 1,290,806 1,465,624 1,535,786 1,601,924 1,619,974 -25.00%
PBT -61,605 62,193 77,352 127,052 195,627 219,890 226,144 -
Tax -8,857 -21,906 -20,252 -24,556 -21,960 -18,684 -14,966 -29.44%
NP -70,462 40,286 57,100 102,496 173,667 201,206 211,178 -
-
NP to SH -70,234 39,300 56,802 100,220 151,176 171,032 176,496 -
-
Tax Rate - 35.22% 26.18% 19.33% 11.23% 8.50% 6.62% -
Total Cost 1,121,267 1,098,460 1,233,706 1,363,128 1,362,119 1,400,717 1,408,796 -14.08%
-
Net Worth 1,101,286 1,198,434 1,217,185 1,222,857 1,209,191 1,220,365 1,194,007 -5.23%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 43,186 64,916 65,219 48,801 43,390 32,563 -
Div Payout % - 109.89% 114.29% 65.08% 32.28% 25.37% 18.45% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,101,286 1,198,434 1,217,185 1,222,857 1,209,191 1,220,365 1,194,007 -5.23%
NOSH 539,846 539,835 540,971 543,492 542,238 542,384 542,730 -0.35%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -6.71% 3.54% 4.42% 6.99% 11.31% 12.56% 13.04% -
ROE -6.38% 3.28% 4.67% 8.20% 12.50% 14.01% 14.78% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 194.65 210.94 238.61 269.67 283.23 295.35 298.49 -24.74%
EPS -13.01 7.28 10.50 18.44 27.88 31.53 32.52 -
DPS 0.00 8.00 12.00 12.00 9.00 8.00 6.00 -
NAPS 2.04 2.22 2.25 2.25 2.23 2.25 2.20 -4.89%
Adjusted Per Share Value based on latest NOSH - 543,492
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.54 42.85 48.57 55.15 57.79 60.28 60.96 -25.00%
EPS -2.64 1.48 2.14 3.77 5.69 6.44 6.64 -
DPS 0.00 1.63 2.44 2.45 1.84 1.63 1.23 -
NAPS 0.4144 0.451 0.458 0.4602 0.455 0.4592 0.4493 -5.23%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.45 1.99 2.51 2.70 2.90 2.72 2.60 -
P/RPS 0.74 0.94 1.05 1.00 1.02 0.92 0.87 -10.20%
P/EPS -11.15 27.34 23.90 14.64 10.40 8.63 8.00 -
EY -8.97 3.66 4.18 6.83 9.61 11.59 12.51 -
DY 0.00 4.02 4.78 4.44 3.10 2.94 2.31 -
P/NAPS 0.71 0.90 1.12 1.20 1.30 1.21 1.18 -28.66%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 26/08/14 27/05/14 25/02/14 27/11/13 28/08/13 -
Price 1.49 1.83 2.44 2.54 2.74 2.80 2.59 -
P/RPS 0.77 0.87 1.02 0.94 0.97 0.95 0.87 -7.79%
P/EPS -11.45 25.14 23.24 13.77 9.83 8.88 7.96 -
EY -8.73 3.98 4.30 7.26 10.18 11.26 12.56 -
DY 0.00 4.37 4.92 4.72 3.28 2.86 2.32 -
P/NAPS 0.73 0.82 1.08 1.13 1.23 1.24 1.18 -27.33%

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