[MUDAJYA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.25%
YoY- -27.56%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 278,997 366,406 334,343 391,456 432,136 377,851 303,737 -5.52%
PBT 6,913 31,763 30,709 51,846 59,384 53,688 48,944 -72.97%
Tax -3,987 -6,139 -7,947 -6,530 -5,311 -2,172 2,969 -
NP 2,926 25,624 22,762 45,316 54,073 51,516 51,913 -85.37%
-
NP to SH 3,346 25,055 22,902 40,026 46,140 42,108 47,209 -82.95%
-
Tax Rate 57.67% 19.33% 25.88% 12.59% 8.94% 4.05% -6.07% -
Total Cost 276,071 340,782 311,581 346,140 378,063 326,335 251,824 6.33%
-
Net Worth 1,214,274 1,222,857 1,210,224 1,220,304 1,194,211 1,157,290 1,116,245 5.78%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 16,190 16,304 16,281 16,270 16,284 - 27,225 -29.35%
Div Payout % 483.87% 65.08% 71.09% 40.65% 35.29% - 57.67% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,214,274 1,222,857 1,210,224 1,220,304 1,194,211 1,157,290 1,116,245 5.78%
NOSH 539,677 543,492 542,701 542,357 542,823 543,329 544,509 -0.59%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.05% 6.99% 6.81% 11.58% 12.51% 13.63% 17.09% -
ROE 0.28% 2.05% 1.89% 3.28% 3.86% 3.64% 4.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.70 67.42 61.61 72.18 79.61 69.54 55.78 -4.95%
EPS 0.62 4.61 4.22 7.38 8.50 7.75 8.67 -82.85%
DPS 3.00 3.00 3.00 3.00 3.00 0.00 5.00 -28.92%
NAPS 2.25 2.25 2.23 2.25 2.20 2.13 2.05 6.42%
Adjusted Per Share Value based on latest NOSH - 542,357
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.86 19.51 17.80 20.84 23.01 20.12 16.17 -5.49%
EPS 0.18 1.33 1.22 2.13 2.46 2.24 2.51 -82.82%
DPS 0.86 0.87 0.87 0.87 0.87 0.00 1.45 -29.47%
NAPS 0.6466 0.6511 0.6444 0.6498 0.6359 0.6162 0.5944 5.78%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.51 2.70 2.90 2.72 2.60 2.40 2.62 -
P/RPS 4.86 4.00 4.71 3.77 3.27 3.45 4.70 2.26%
P/EPS 404.84 58.57 68.72 36.86 30.59 30.97 30.22 466.74%
EY 0.25 1.71 1.46 2.71 3.27 3.23 3.31 -82.21%
DY 1.20 1.11 1.03 1.10 1.15 0.00 1.91 -26.70%
P/NAPS 1.12 1.20 1.30 1.21 1.18 1.13 1.28 -8.53%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 25/02/14 27/11/13 28/08/13 21/05/13 18/02/13 -
Price 2.44 2.54 2.74 2.80 2.59 2.80 2.52 -
P/RPS 4.72 3.77 4.45 3.88 3.25 4.03 4.52 2.93%
P/EPS 393.55 55.10 64.93 37.94 30.47 36.13 29.07 470.74%
EY 0.25 1.81 1.54 2.64 3.28 2.77 3.44 -82.66%
DY 1.23 1.18 1.09 1.07 1.16 0.00 1.98 -27.25%
P/NAPS 1.08 1.13 1.23 1.24 1.18 1.31 1.23 -8.32%

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