[MUDAJYA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 81.35%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 377,851 1,655,722 1,351,985 999,302 440,491 1,347,059 916,397 -44.57%
PBT 53,688 284,116 235,172 171,824 94,014 293,948 211,477 -59.87%
Tax -2,172 -10,563 -13,532 -11,059 -4,688 -17,020 -16,924 -74.52%
NP 51,516 273,553 221,640 160,765 89,326 276,928 194,553 -58.73%
-
NP to SH 42,108 237,104 189,895 134,640 74,242 231,032 164,540 -59.65%
-
Tax Rate 4.05% 3.72% 5.75% 6.44% 4.99% 5.79% 8.00% -
Total Cost 326,335 1,382,169 1,130,345 838,537 351,165 1,070,131 721,844 -41.06%
-
Net Worth 1,157,290 1,116,360 1,089,472 1,079,300 1,009,167 830,569 741,089 34.56%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 49,010 21,789 21,804 21,819 38,187 25,006 -
Div Payout % - 20.67% 11.47% 16.19% 29.39% 16.53% 15.20% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,157,290 1,116,360 1,089,472 1,079,300 1,009,167 830,569 741,089 34.56%
NOSH 543,329 544,565 544,736 545,101 545,495 477,338 454,655 12.60%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.63% 16.52% 16.39% 16.09% 20.28% 20.56% 21.23% -
ROE 3.64% 21.24% 17.43% 12.47% 7.36% 27.82% 22.20% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 69.54 304.04 248.19 183.32 80.75 282.20 201.56 -50.77%
EPS 7.75 43.54 34.86 24.70 13.61 48.40 36.19 -64.17%
DPS 0.00 9.00 4.00 4.00 4.00 8.00 5.50 -
NAPS 2.13 2.05 2.00 1.98 1.85 1.74 1.63 19.50%
Adjusted Per Share Value based on latest NOSH - 545,108
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.77 77.88 63.60 47.01 20.72 63.36 43.11 -44.58%
EPS 1.98 11.15 8.93 6.33 3.49 10.87 7.74 -59.66%
DPS 0.00 2.31 1.02 1.03 1.03 1.80 1.18 -
NAPS 0.5444 0.5251 0.5125 0.5077 0.4747 0.3907 0.3486 34.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.40 2.62 2.72 2.73 2.86 2.19 1.97 -
P/RPS 3.45 0.86 1.10 1.49 3.54 0.78 0.98 131.23%
P/EPS 30.97 6.02 7.80 11.05 21.01 4.52 5.44 218.49%
EY 3.23 16.62 12.82 9.05 4.76 22.10 18.37 -68.58%
DY 0.00 3.44 1.47 1.47 1.40 3.65 2.79 -
P/NAPS 1.13 1.28 1.36 1.38 1.55 1.26 1.21 -4.45%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 18/02/13 21/11/12 27/08/12 28/05/12 23/02/12 22/11/11 -
Price 2.80 2.52 2.58 2.73 2.68 2.88 2.15 -
P/RPS 4.03 0.83 1.04 1.49 3.32 1.02 1.07 141.87%
P/EPS 36.13 5.79 7.40 11.05 19.69 5.95 5.94 232.84%
EY 2.77 17.28 13.51 9.05 5.08 16.81 16.83 -69.93%
DY 0.00 3.57 1.55 1.47 1.49 2.78 2.56 -
P/NAPS 1.31 1.23 1.29 1.38 1.45 1.66 1.32 -0.50%

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