[MUDAJYA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.81%
YoY- -43.28%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 334,343 391,456 432,136 377,851 303,737 352,683 558,811 -28.92%
PBT 30,709 51,846 59,384 53,688 48,944 63,348 77,810 -46.10%
Tax -7,947 -6,530 -5,311 -2,172 2,969 -2,473 -6,371 15.83%
NP 22,762 45,316 54,073 51,516 51,913 60,875 71,439 -53.25%
-
NP to SH 22,902 40,026 46,140 42,108 47,209 55,255 60,398 -47.51%
-
Tax Rate 25.88% 12.59% 8.94% 4.05% -6.07% 3.90% 8.19% -
Total Cost 311,581 346,140 378,063 326,335 251,824 291,808 487,372 -25.72%
-
Net Worth 1,210,224 1,220,304 1,194,211 1,157,290 1,116,245 1,089,842 1,079,314 7.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,281 16,270 16,284 - 27,225 - 21,804 -17.65%
Div Payout % 71.09% 40.65% 35.29% - 57.67% - 36.10% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,210,224 1,220,304 1,194,211 1,157,290 1,116,245 1,089,842 1,079,314 7.90%
NOSH 542,701 542,357 542,823 543,329 544,509 544,921 545,108 -0.29%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.81% 11.58% 12.51% 13.63% 17.09% 17.26% 12.78% -
ROE 1.89% 3.28% 3.86% 3.64% 4.23% 5.07% 5.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.61 72.18 79.61 69.54 55.78 64.72 102.51 -28.71%
EPS 4.22 7.38 8.50 7.75 8.67 10.14 11.08 -47.36%
DPS 3.00 3.00 3.00 0.00 5.00 0.00 4.00 -17.40%
NAPS 2.23 2.25 2.20 2.13 2.05 2.00 1.98 8.22%
Adjusted Per Share Value based on latest NOSH - 543,329
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.80 20.84 23.01 20.12 16.17 18.78 29.75 -28.92%
EPS 1.22 2.13 2.46 2.24 2.51 2.94 3.22 -47.54%
DPS 0.87 0.87 0.87 0.00 1.45 0.00 1.16 -17.40%
NAPS 0.6444 0.6498 0.6359 0.6162 0.5944 0.5803 0.5747 7.90%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.90 2.72 2.60 2.40 2.62 2.72 2.73 -
P/RPS 4.71 3.77 3.27 3.45 4.70 4.20 2.66 46.20%
P/EPS 68.72 36.86 30.59 30.97 30.22 26.82 24.64 97.76%
EY 1.46 2.71 3.27 3.23 3.31 3.73 4.06 -49.33%
DY 1.03 1.10 1.15 0.00 1.91 0.00 1.47 -21.06%
P/NAPS 1.30 1.21 1.18 1.13 1.28 1.36 1.38 -3.89%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 28/08/13 21/05/13 18/02/13 21/11/12 27/08/12 -
Price 2.74 2.80 2.59 2.80 2.52 2.58 2.73 -
P/RPS 4.45 3.88 3.25 4.03 4.52 3.99 2.66 40.79%
P/EPS 64.93 37.94 30.47 36.13 29.07 25.44 24.64 90.44%
EY 1.54 2.64 3.28 2.77 3.44 3.93 4.06 -47.50%
DY 1.09 1.07 1.16 0.00 1.98 0.00 1.47 -18.03%
P/NAPS 1.23 1.24 1.18 1.31 1.23 1.29 1.38 -7.36%

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