[MUDAJYA] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -5.01%
YoY- 146.13%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 305,192 274,333 272,546 269,944 288,688 256,285 273,276 7.62%
PBT 30,346 9,276 9,840 12,424 12,317 -8,352 -6,300 -
Tax -5,424 -900 -2,444 -2,940 -4,863 -3,249 -3,600 31.32%
NP 24,922 8,376 7,396 9,484 7,454 -11,601 -9,900 -
-
NP to SH 18,050 5,472 4,070 5,504 5,794 -14,248 -12,548 -
-
Tax Rate 17.87% 9.70% 24.84% 23.66% 39.48% - - -
Total Cost 280,270 265,957 265,150 260,460 281,234 267,886 283,176 -0.68%
-
Net Worth 320,634 259,544 259,544 259,544 156,808 103,817 99,623 117.52%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 320,634 259,544 259,544 259,544 156,808 103,817 99,623 117.52%
NOSH 1,297,724 1,297,724 1,297,724 1,297,724 1,297,000 1,297,000 664,405 56.06%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.17% 3.05% 2.71% 3.51% 2.58% -4.53% -3.62% -
ROE 5.63% 2.11% 1.57% 2.12% 3.69% -13.72% -12.60% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.89 21.14 21.00 20.80 36.82 39.50 43.89 -37.02%
EPS 1.29 0.43 0.32 0.44 0.74 -2.20 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.20 0.20 0.20 0.16 0.16 27.28%
Adjusted Per Share Value based on latest NOSH - 1,297,724
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 16.25 14.61 14.51 14.37 15.37 13.65 14.55 7.62%
EPS 0.96 0.29 0.22 0.29 0.31 -0.76 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.1382 0.1382 0.1382 0.0835 0.0553 0.053 117.62%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.225 0.16 0.23 0.215 0.175 0.19 0.20 -
P/RPS 1.03 0.76 1.10 1.03 0.48 0.48 0.46 70.90%
P/EPS 17.38 37.95 73.34 50.69 23.68 -8.65 -9.92 -
EY 5.75 2.64 1.36 1.97 4.22 -11.56 -10.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.80 1.15 1.08 0.88 1.19 1.25 -14.93%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 27/05/22 25/02/22 29/11/21 25/08/21 -
Price 0.195 0.195 0.175 0.205 0.18 0.18 0.20 -
P/RPS 0.89 0.92 0.83 0.99 0.49 0.46 0.46 55.08%
P/EPS 15.06 46.25 55.80 48.33 24.36 -8.20 -9.92 -
EY 6.64 2.16 1.79 2.07 4.11 -12.20 -10.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.97 0.88 1.03 0.90 1.13 1.25 -22.61%

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