[MUDAJYA] QoQ Cumulative 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- -83.43%
YoY- -40.5%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,050,805 854,060 645,403 366,406 1,535,786 1,201,443 809,987 18.89%
PBT -61,605 46,645 38,676 31,763 195,627 164,918 113,072 -
Tax -8,857 -16,430 -10,126 -6,139 -21,960 -14,013 -7,483 11.85%
NP -70,462 30,215 28,550 25,624 173,667 150,905 105,589 -
-
NP to SH -70,234 29,475 28,401 25,055 151,176 128,274 88,248 -
-
Tax Rate - 35.22% 26.18% 19.33% 11.23% 8.50% 6.62% -
Total Cost 1,121,267 823,845 616,853 340,782 1,362,119 1,050,538 704,398 36.21%
-
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 - 32,390 32,458 16,304 48,801 32,543 16,281 -
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% 2.46% 2.33% 2.05% 12.50% 10.51% 7.39% -
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 194.65 158.21 119.30 67.42 283.23 221.51 149.24 19.31%
EPS -13.01 5.46 5.25 4.61 27.88 23.65 16.26 -
DPS 0.00 6.00 6.00 3.00 9.00 6.00 3.00 -
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 55.95 45.48 34.37 19.51 81.77 63.97 43.13 18.88%
EPS -3.74 1.57 1.51 1.33 8.05 6.83 4.70 -
DPS 0.00 1.72 1.73 0.87 2.60 1.73 0.87 -
NAPS 0.5864 0.6381 0.6481 0.6511 0.6438 0.6498 0.6358 -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 1.26 2.10 4.00 1.02 1.23 1.74 -43.35%
P/EPS -11.15 36.45 47.81 58.57 10.40 11.50 15.99 -
EY -8.97 2.74 2.09 1.71 9.61 8.69 6.25 -
DY 0.00 3.02 2.39 1.11 3.10 2.21 1.15 -
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 1.16 2.05 3.77 0.97 1.26 1.74 -41.84%
P/EPS -11.45 33.52 46.48 55.10 9.83 11.84 15.93 -
EY -8.73 2.98 2.15 1.81 10.18 8.45 6.28 -
DY 0.00 3.28 2.46 1.18 3.28 2.14 1.16 -
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