[MUDAJYA] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -14.56%
YoY- -29.0%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 391,456 432,136 377,851 303,737 352,683 558,811 440,491 -7.55%
PBT 51,846 59,384 53,688 48,944 63,348 77,810 94,014 -32.72%
Tax -6,530 -5,311 -2,172 2,969 -2,473 -6,371 -4,688 24.69%
NP 45,316 54,073 51,516 51,913 60,875 71,439 89,326 -36.36%
-
NP to SH 40,026 46,140 42,108 47,209 55,255 60,398 74,242 -33.73%
-
Tax Rate 12.59% 8.94% 4.05% -6.07% 3.90% 8.19% 4.99% -
Total Cost 346,140 378,063 326,335 251,824 291,808 487,372 351,165 -0.95%
-
Net Worth 1,220,304 1,194,211 1,157,290 1,116,245 1,089,842 1,079,314 1,009,167 13.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 16,270 16,284 - 27,225 - 21,804 21,819 -17.75%
Div Payout % 40.65% 35.29% - 57.67% - 36.10% 29.39% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,220,304 1,194,211 1,157,290 1,116,245 1,089,842 1,079,314 1,009,167 13.48%
NOSH 542,357 542,823 543,329 544,509 544,921 545,108 545,495 -0.38%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.58% 12.51% 13.63% 17.09% 17.26% 12.78% 20.28% -
ROE 3.28% 3.86% 3.64% 4.23% 5.07% 5.60% 7.36% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.18 79.61 69.54 55.78 64.72 102.51 80.75 -7.20%
EPS 7.38 8.50 7.75 8.67 10.14 11.08 13.61 -33.47%
DPS 3.00 3.00 0.00 5.00 0.00 4.00 4.00 -17.43%
NAPS 2.25 2.20 2.13 2.05 2.00 1.98 1.85 13.92%
Adjusted Per Share Value based on latest NOSH - 544,509
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.84 23.01 20.12 16.17 18.78 29.75 23.45 -7.55%
EPS 2.13 2.46 2.24 2.51 2.94 3.22 3.95 -33.72%
DPS 0.87 0.87 0.00 1.45 0.00 1.16 1.16 -17.43%
NAPS 0.6498 0.6359 0.6162 0.5944 0.5803 0.5747 0.5373 13.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.72 2.60 2.40 2.62 2.72 2.73 2.86 -
P/RPS 3.77 3.27 3.45 4.70 4.20 2.66 3.54 4.28%
P/EPS 36.86 30.59 30.97 30.22 26.82 24.64 21.01 45.41%
EY 2.71 3.27 3.23 3.31 3.73 4.06 4.76 -31.28%
DY 1.10 1.15 0.00 1.91 0.00 1.47 1.40 -14.83%
P/NAPS 1.21 1.18 1.13 1.28 1.36 1.38 1.55 -15.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 21/05/13 18/02/13 21/11/12 27/08/12 28/05/12 -
Price 2.80 2.59 2.80 2.52 2.58 2.73 2.68 -
P/RPS 3.88 3.25 4.03 4.52 3.99 2.66 3.32 10.93%
P/EPS 37.94 30.47 36.13 29.07 25.44 24.64 19.69 54.78%
EY 2.64 3.28 2.77 3.44 3.93 4.06 5.08 -35.33%
DY 1.07 1.16 0.00 1.98 0.00 1.47 1.49 -19.79%
P/NAPS 1.24 1.18 1.31 1.23 1.29 1.38 1.45 -9.89%

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