[MUDAJYA] QoQ TTM 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- 0.04%
YoY- 28.74%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,593,082 1,655,722 1,782,647 1,767,171 1,564,472 1,347,059 1,146,692 24.48%
PBT 243,790 284,116 317,643 334,698 335,122 293,948 285,678 -10.02%
Tax -8,047 -10,563 -13,628 -15,852 -15,977 -17,020 -29,135 -57.55%
NP 235,743 273,553 304,015 318,846 319,145 276,928 256,543 -5.47%
-
NP to SH 204,970 237,104 256,387 264,133 264,029 231,032 221,631 -5.07%
-
Tax Rate 3.30% 3.72% 4.29% 4.74% 4.77% 5.79% 10.20% -
Total Cost 1,357,339 1,382,169 1,478,632 1,448,325 1,245,327 1,070,131 890,149 32.44%
-
Net Worth 1,157,290 1,116,245 1,089,842 1,079,314 1,009,167 830,553 740,920 34.58%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 49,029 70,849 55,557 66,921 57,363 47,782 48,118 1.25%
Div Payout % 23.92% 29.88% 21.67% 25.34% 21.73% 20.68% 21.71% -
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 1,116,245 1,089,842 1,079,314 1,009,167 830,553 740,920 34.58%
NOSH 543,329 544,509 544,921 545,108 545,495 477,329 454,552 12.61%
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 14.80% 16.52% 17.05% 18.04% 20.40% 20.56% 22.37% -
ROE 17.71% 21.24% 23.53% 24.47% 26.16% 27.82% 29.91% -
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 293.21 304.08 327.14 324.19 286.80 282.21 252.27 10.53%
EPS 37.72 43.54 47.05 48.46 48.40 48.40 48.76 -15.71%
DPS 9.00 13.00 10.20 12.28 10.52 10.01 10.59 -10.26%
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 84.83 88.16 94.92 94.09 83.30 71.73 61.06 24.48%
EPS 10.91 12.62 13.65 14.06 14.06 12.30 11.80 -5.08%
DPS 2.61 3.77 2.96 3.56 3.05 2.54 2.56 1.29%
NAPS 0.6162 0.5944 0.5803 0.5747 0.5373 0.4422 0.3945 34.58%
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 0.82 0.86 0.83 0.84 1.00 0.78 0.78 3.38%
P/EPS 6.36 6.02 5.78 5.63 5.91 4.52 4.04 35.28%
EY 15.72 16.62 17.30 17.75 16.92 22.10 24.75 -26.08%
DY 3.75 4.96 3.75 4.50 3.68 4.57 5.37 -21.27%
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 0.95 0.83 0.79 0.84 0.93 1.02 0.85 7.68%
P/EPS 7.42 5.79 5.48 5.63 5.54 5.95 4.41 41.41%
EY 13.47 17.28 18.24 17.75 18.06 16.81 22.68 -29.32%
DY 3.21 5.16 3.95 4.50 3.92 3.48 4.92 -24.75%
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