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

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	1,524,341	1,535,786	1,505,180	1,466,407	1,593,082	1,655,722	1,782,647	-9.91%
YoY %	-0.75%	2.03%	2.64%	-7.95%	-3.78%	-7.12%	-	-
Horiz. %	85.51%	86.15%	84.44%	82.26%	89.37%	92.88%	100.00%	-
PBT	173,702	195,627	213,862	225,364	243,790	284,116	317,643	-33.15%
YoY %	-11.21%	-8.53%	-5.10%	-7.56%	-14.19%	-10.55%	-	-
Horiz. %	54.68%	61.59%	67.33%	70.95%	76.75%	89.45%	100.00%	-
Tax	-25,927	-21,960	-11,044	-6,987	-8,047	-10,563	-13,628	53.59%
YoY %	-18.06%	-98.84%	-58.06%	13.17%	23.82%	22.49%	-	-
Horiz. %	190.25%	161.14%	81.04%	51.27%	59.05%	77.51%	100.00%	-
NP	147,775	173,667	202,818	218,377	235,743	273,553	304,015	-38.20%
YoY %	-14.91%	-14.37%	-7.12%	-7.37%	-13.82%	-10.02%	-	-
Horiz. %	48.61%	57.12%	66.71%	71.83%	77.54%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	134,123	151,176	175,483	190,712	204,970	237,104	256,387	-35.10%
YoY %	-11.28%	-13.85%	-7.99%	-6.96%	-13.55%	-7.52%	-	-
Horiz. %	52.31%	58.96%	68.44%	74.38%	79.95%	92.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.93%	11.23%	5.16%	3.10%	3.30%	3.72%	4.29%	-
YoY %	32.95%	117.64%	66.45%	-6.06%	-11.29%	-13.29%	-	-
Horiz. %	348.02%	261.77%	120.28%	72.26%	76.92%	86.71%	100.00%	-
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%
YoY %	1.06%	4.59%	4.35%	-8.05%	-1.80%	-6.52%	-	-
Horiz. %	93.10%	92.12%	88.08%	84.40%	91.80%	93.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.04%	-0.83%	2.18%	3.19%	3.68%	2.42%	-	-
Horiz. %	112.20%	111.05%	111.97%	109.58%	106.19%	102.42%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	65,141	48,836	59,780	43,510	49,029	70,849	55,557	11.20%
YoY %	33.39%	-18.31%	37.39%	-11.26%	-30.80%	27.52%	-	-
Horiz. %	117.25%	87.90%	107.60%	78.32%	88.25%	127.52%	100.00%	-
Div Payout %	48.57%	32.30%	34.07%	22.81%	23.92%	29.88%	21.67%	-
YoY %	50.37%	-5.20%	49.36%	-4.64%	-19.95%	37.89%	-	-
Horiz. %	224.13%	149.05%	157.22%	105.26%	110.38%	137.89%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
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%
YoY %	1.04%	-0.83%	2.18%	3.19%	3.68%	2.42%	-	-
Horiz. %	112.20%	111.05%	111.97%	109.58%	106.19%	102.42%	100.00%	-
NOSH	543,492	542,701	542,357	542,823	543,329	544,509	544,921	-0.17%
YoY %	0.15%	0.06%	-0.09%	-0.09%	-0.22%	-0.08%	-	-
Horiz. %	99.74%	99.59%	99.53%	99.61%	99.71%	99.92%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	9.69%	11.31%	13.47%	14.89%	14.80%	16.52%	17.05%	-
YoY %	-14.32%	-16.04%	-9.54%	0.61%	-10.41%	-3.11%	-	-
Horiz. %	56.83%	66.33%	79.00%	87.33%	86.80%	96.89%	100.00%	-
ROE	10.97%	12.49%	14.38%	15.97%	17.71%	21.24%	23.53%	-
YoY %	-12.17%	-13.14%	-9.96%	-9.82%	-16.62%	-9.73%	-	-
Horiz. %	46.62%	53.08%	61.11%	67.87%	75.27%	90.27%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	280.47	282.99	277.53	270.14	293.21	304.08	327.14	-9.76%
YoY %	-0.89%	1.97%	2.74%	-7.87%	-3.57%	-7.05%	-	-
Horiz. %	85.73%	86.50%	84.84%	82.58%	89.63%	92.95%	100.00%	-
EPS	24.68	27.86	32.36	35.13	37.72	43.54	47.05	-34.98%
YoY %	-11.41%	-13.91%	-7.88%	-6.87%	-13.37%	-7.46%	-	-
Horiz. %	52.45%	59.21%	68.78%	74.67%	80.17%	92.54%	100.00%	-
DPS	12.00	9.00	11.00	8.00	9.00	13.00	10.20	11.45%
YoY %	33.33%	-18.18%	37.50%	-11.11%	-30.77%	27.45%	-	-
Horiz. %	117.65%	88.24%	107.84%	78.43%	88.24%	127.45%	100.00%	-
NAPS	2.25	2.23	2.25	2.20	2.13	2.05	2.00	8.17%
YoY %	0.90%	-0.89%	2.27%	3.29%	3.90%	2.50%	-	-
Horiz. %	112.50%	111.50%	112.50%	110.00%	106.50%	102.50%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 542,823
RPS	71.70	72.24	70.80	68.98	74.94	77.88	83.85	-9.91%
YoY %	-0.75%	2.03%	2.64%	-7.95%	-3.78%	-7.12%	-	-
Horiz. %	85.51%	86.15%	84.44%	82.27%	89.37%	92.88%	100.00%	-
EPS	6.31	7.11	8.25	8.97	9.64	11.15	12.06	-35.09%
YoY %	-11.25%	-13.82%	-8.03%	-6.95%	-13.54%	-7.55%	-	-
Horiz. %	52.32%	58.96%	68.41%	74.38%	79.93%	92.45%	100.00%	-
DPS	3.06	2.30	2.81	2.05	2.31	3.33	2.61	11.19%
YoY %	33.04%	-18.15%	37.07%	-11.26%	-30.63%	27.59%	-	-
Horiz. %	117.24%	88.12%	107.66%	78.54%	88.51%	127.59%	100.00%	-
NAPS	0.5752	0.5693	0.574	0.5617	0.5444	0.5251	0.5126	7.99%
YoY %	1.04%	-0.82%	2.19%	3.18%	3.68%	2.44%	-	-
Horiz. %	112.21%	111.06%	111.98%	109.58%	106.20%	102.44%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-5.88%	4.08%	2.08%	17.07%	-4.65%	3.61%	-	-
Horiz. %	115.66%	122.89%	118.07%	115.66%	98.80%	103.61%	100.00%	-
P/EPS	10.94	10.41	8.41	7.40	6.36	6.02	5.78	53.07%
YoY %	5.09%	23.78%	13.65%	16.35%	5.65%	4.15%	-	-
Horiz. %	189.27%	180.10%	145.50%	128.03%	110.03%	104.15%	100.00%	-
EY	9.14	9.61	11.90	13.51	15.72	16.62	17.30	-34.67%
YoY %	-4.89%	-19.24%	-11.92%	-14.06%	-5.42%	-3.93%	-	-
Horiz. %	52.83%	55.55%	68.79%	78.09%	90.87%	96.07%	100.00%	-
DY	4.44	3.10	4.04	3.08	3.75	4.96	3.75	11.92%
YoY %	43.23%	-23.27%	31.17%	-17.87%	-24.40%	32.27%	-	-
Horiz. %	118.40%	82.67%	107.73%	82.13%	100.00%	132.27%	100.00%	-
P/NAPS	1.20	1.30	1.21	1.18	1.13	1.28	1.36	-8.01%
YoY %	-7.69%	7.44%	2.54%	4.42%	-11.72%	-5.88%	-	-
Horiz. %	88.24%	95.59%	88.97%	86.76%	83.09%	94.12%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-6.19%	-3.96%	5.21%	1.05%	14.46%	5.06%	-	-
Horiz. %	115.19%	122.78%	127.85%	121.52%	120.25%	105.06%	100.00%	-
P/EPS	10.29	9.84	8.65	7.37	7.42	5.79	5.48	52.26%
YoY %	4.57%	13.76%	17.37%	-0.67%	28.15%	5.66%	-	-
Horiz. %	187.77%	179.56%	157.85%	134.49%	135.40%	105.66%	100.00%	-
EY	9.72	10.17	11.56	13.56	13.47	17.28	18.24	-34.29%
YoY %	-4.42%	-12.02%	-14.75%	0.67%	-22.05%	-5.26%	-	-
Horiz. %	53.29%	55.76%	63.38%	74.34%	73.85%	94.74%	100.00%	-
DY	4.72	3.28	3.93	3.09	3.21	5.16	3.95	12.61%
YoY %	43.90%	-16.54%	27.18%	-3.74%	-37.79%	30.63%	-	-
Horiz. %	119.49%	83.04%	99.49%	78.23%	81.27%	130.63%	100.00%	-
P/NAPS	1.13	1.23	1.24	1.18	1.31	1.23	1.29	-8.45%
YoY %	-8.13%	-0.81%	5.08%	-9.92%	6.50%	-4.65%	-	-
Horiz. %	87.60%	95.35%	96.12%	91.47%	101.55%	95.35%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

927

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

449

YTLPOWR

YTL POWER INTERNATIONAL BHD

403

JCY

JCY INTERNATIONAL BERHAD

390

GENTING

GENTING BHD

372

UCHITEC

UCHI TECHNOLOGIES BHD

330

GENM

GENTING MALAYSIA BERHAD

305

MAYBANK

MALAYAN BANKING BHD

275

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More