[MUDAJYA] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6.96%
YoY- -27.8%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,524,341 1,535,786 1,505,180 1,466,407 1,593,082 1,655,722 1,782,647 -9.91%
PBT 173,702 195,627 213,862 225,364 243,790 284,116 317,643 -33.15%
Tax -25,927 -21,960 -11,044 -6,987 -8,047 -10,563 -13,628 53.59%
NP 147,775 173,667 202,818 218,377 235,743 273,553 304,015 -38.20%
-
NP to SH 134,123 151,176 175,483 190,712 204,970 237,104 256,387 -35.10%
-
Tax Rate 14.93% 11.23% 5.16% 3.10% 3.30% 3.72% 4.29% -
Total Cost 1,376,566 1,362,119 1,302,362 1,248,030 1,357,339 1,382,169 1,478,632 -4.66%
-
Net Worth 1,222,857 1,210,224 1,220,304 1,194,211 1,157,290 1,116,245 1,089,842 7.98%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 65,141 48,836 59,780 43,510 49,029 70,849 55,557 11.20%
Div Payout % 48.57% 32.30% 34.07% 22.81% 23.92% 29.88% 21.67% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,222,857 1,210,224 1,220,304 1,194,211 1,157,290 1,116,245 1,089,842 7.98%
NOSH 543,492 542,701 542,357 542,823 543,329 544,509 544,921 -0.17%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.69% 11.31% 13.47% 14.89% 14.80% 16.52% 17.05% -
ROE 10.97% 12.49% 14.38% 15.97% 17.71% 21.24% 23.53% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 280.47 282.99 277.53 270.14 293.21 304.08 327.14 -9.76%
EPS 24.68 27.86 32.36 35.13 37.72 43.54 47.05 -34.98%
DPS 12.00 9.00 11.00 8.00 9.00 13.00 10.20 11.45%
NAPS 2.25 2.23 2.25 2.20 2.13 2.05 2.00 8.17%
Adjusted Per Share Value based on latest NOSH - 542,823
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 81.16 81.77 80.14 78.08 84.83 88.16 94.92 -9.92%
EPS 7.14 8.05 9.34 10.15 10.91 12.62 13.65 -35.10%
DPS 3.47 2.60 3.18 2.32 2.61 3.77 2.96 11.19%
NAPS 0.6511 0.6444 0.6498 0.6359 0.6162 0.5944 0.5803 7.98%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.70 2.90 2.72 2.60 2.40 2.62 2.72 -
P/RPS 0.96 1.02 0.98 0.96 0.82 0.86 0.83 10.19%
P/EPS 10.94 10.41 8.41 7.40 6.36 6.02 5.78 53.07%
EY 9.14 9.61 11.90 13.51 15.72 16.62 17.30 -34.67%
DY 4.44 3.10 4.04 3.08 3.75 4.96 3.75 11.92%
P/NAPS 1.20 1.30 1.21 1.18 1.13 1.28 1.36 -8.01%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 27/11/13 28/08/13 21/05/13 18/02/13 21/11/12 -
Price 2.54 2.74 2.80 2.59 2.80 2.52 2.58 -
P/RPS 0.91 0.97 1.01 0.96 0.95 0.83 0.79 9.89%
P/EPS 10.29 9.84 8.65 7.37 7.42 5.79 5.48 52.26%
EY 9.72 10.17 11.56 13.56 13.47 17.28 18.24 -34.29%
DY 4.72 3.28 3.93 3.09 3.21 5.16 3.95 12.61%
P/NAPS 1.13 1.23 1.24 1.18 1.31 1.23 1.29 -8.45%

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