[MUDAJYA] QoQ TTM Result on 30-Jun-2014 [#2]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
TTM Result
Revenue	837,854	1,050,805	1,188,403	1,371,202	1,524,341	1,535,786	1,505,180	-32.35%
YoY %	-20.27%	-11.58%	-13.33%	-10.05%	-0.75%	2.03%	-	-
Horiz. %	55.66%	69.81%	78.95%	91.10%	101.27%	102.03%	100.00%	-
PBT	-111,808	-61,605	77,354	121,231	173,702	195,627	213,862	-
YoY %	-81.49%	-179.64%	-36.19%	-30.21%	-11.21%	-8.53%	-	-
Horiz. %	-52.28%	-28.81%	36.17%	56.69%	81.22%	91.47%	100.00%	-
Tax	-3,203	-8,857	-24,377	-24,603	-25,927	-21,960	-11,044	-56.21%
YoY %	63.84%	63.67%	0.92%	5.11%	-18.06%	-98.84%	-	-
Horiz. %	29.00%	80.20%	220.73%	222.77%	234.76%	198.84%	100.00%	-
NP	-115,011	-70,462	52,977	96,628	147,775	173,667	202,818	-
YoY %	-63.22%	-233.00%	-45.17%	-34.61%	-14.91%	-14.37%	-	-
Horiz. %	-56.71%	-34.74%	26.12%	47.64%	72.86%	85.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-114,950	-70,234	52,377	91,329	134,123	151,176	175,483	-
YoY %	-63.67%	-234.09%	-42.65%	-31.91%	-11.28%	-13.85%	-	-
Horiz. %	-65.50%	-40.02%	29.85%	52.04%	76.43%	86.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	31.51%	20.29%	14.93%	11.23%	5.16%	-
YoY %	-	-	55.30%	35.90%	32.95%	117.64%	-	-
Horiz. %	-	-	610.66%	393.22%	289.34%	217.64%	100.00%	-
Total Cost	952,865	1,121,267	1,135,426	1,274,574	1,376,566	1,362,119	1,302,362	-18.81%
YoY %	-15.02%	-1.25%	-10.92%	-7.41%	1.06%	4.59%	-	-
Horiz. %	73.16%	86.09%	87.18%	97.87%	105.70%	104.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,084,856	1,100,683	1,192,139	1,214,274	1,222,857	1,210,224	1,220,304	-7.55%
YoY %	-1.44%	-7.67%	-1.82%	-0.70%	1.04%	-0.83%	-	-
Horiz. %	88.90%	90.20%	97.69%	99.51%	100.21%	99.17%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	-	16,304	48,776	65,046	65,141	48,836	59,780	-
YoY %	-	-66.57%	-25.01%	-0.15%	33.39%	-18.31%	-	-
Horiz. %	-	27.27%	81.59%	108.81%	108.97%	81.69%	100.00%	-
Div Payout %	-	0.00%	93.13%	71.22%	48.57%	32.30%	34.07%	-
YoY %	-	0.00%	30.76%	46.63%	50.37%	-5.20%	-	-
Horiz. %	-	0.00%	273.35%	209.04%	142.56%	94.80%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	1,084,856	1,100,683	1,192,139	1,214,274	1,222,857	1,210,224	1,220,304	-7.55%
YoY %	-1.44%	-7.67%	-1.82%	-0.70%	1.04%	-0.83%	-	-
Horiz. %	88.90%	90.20%	97.69%	99.51%	100.21%	99.17%	100.00%	-
NOSH	538,657	539,550	536,999	539,677	543,492	542,701	542,357	-0.45%
YoY %	-0.17%	0.48%	-0.50%	-0.70%	0.15%	0.06%	-	-
Horiz. %	99.32%	99.48%	99.01%	99.51%	100.21%	100.06%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	-13.73%	-6.71%	4.46%	7.05%	9.69%	11.31%	13.47%	-
YoY %	-104.62%	-250.45%	-36.74%	-27.24%	-14.32%	-16.04%	-	-
Horiz. %	-101.93%	-49.81%	33.11%	52.34%	71.94%	83.96%	100.00%	-
ROE	-10.60%	-6.38%	4.39%	7.52%	10.97%	12.49%	14.38%	-
YoY %	-66.14%	-245.33%	-41.62%	-31.45%	-12.17%	-13.14%	-	-
Horiz. %	-73.71%	-44.37%	30.53%	52.29%	76.29%	86.86%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	155.54	194.76	221.30	254.08	280.47	282.99	277.53	-32.04%
YoY %	-20.14%	-11.99%	-12.90%	-9.41%	-0.89%	1.97%	-	-
Horiz. %	56.04%	70.18%	79.74%	91.55%	101.06%	101.97%	100.00%	-
EPS	-21.34	-13.02	9.75	16.92	24.68	27.86	32.36	-
YoY %	-63.90%	-233.54%	-42.38%	-31.44%	-11.41%	-13.91%	-	-
Horiz. %	-65.95%	-40.23%	30.13%	52.29%	76.27%	86.09%	100.00%	-
DPS	0.00	3.00	9.00	12.00	12.00	9.00	11.00	-
YoY %	0.00%	-66.67%	-25.00%	0.00%	33.33%	-18.18%	-	-
Horiz. %	0.00%	27.27%	81.82%	109.09%	109.09%	81.82%	100.00%	-
NAPS	2.014	2.04	2.22	2.25	2.25	2.23	2.25	-7.12%
YoY %	-1.27%	-8.11%	-1.33%	0.00%	0.90%	-0.89%	-	-
Horiz. %	89.51%	90.67%	98.67%	100.00%	100.00%	99.11%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 539,677
RPS	39.41	49.43	55.90	64.50	71.70	72.24	70.80	-32.35%
YoY %	-20.27%	-11.57%	-13.33%	-10.04%	-0.75%	2.03%	-	-
Horiz. %	55.66%	69.82%	78.95%	91.10%	101.27%	102.03%	100.00%	-
EPS	-5.41	-3.30	2.46	4.30	6.31	7.11	8.25	-
YoY %	-63.94%	-234.15%	-42.79%	-31.85%	-11.25%	-13.82%	-	-
Horiz. %	-65.58%	-40.00%	29.82%	52.12%	76.48%	86.18%	100.00%	-
DPS	0.00	0.77	2.29	3.06	3.06	2.30	2.81	-
YoY %	0.00%	-66.38%	-25.16%	0.00%	33.04%	-18.15%	-	-
Horiz. %	0.00%	27.40%	81.49%	108.90%	108.90%	81.85%	100.00%	-
NAPS	0.5103	0.5177	0.5608	0.5712	0.5752	0.5693	0.574	-7.54%
YoY %	-1.43%	-7.69%	-1.82%	-0.70%	1.04%	-0.82%	-	-
Horiz. %	88.90%	90.19%	97.70%	99.51%	100.21%	99.18%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	1.45	1.45	1.99	2.51	2.70	2.90	2.72	-
P/RPS	0.93	0.74	0.90	0.99	0.96	1.02	0.98	-3.43%
YoY %	25.68%	-17.78%	-9.09%	3.12%	-5.88%	4.08%	-	-
Horiz. %	94.90%	75.51%	91.84%	101.02%	97.96%	104.08%	100.00%	-
P/EPS	-6.79	-11.14	20.40	14.83	10.94	10.41	8.41	-
YoY %	39.05%	-154.61%	37.56%	35.56%	5.09%	23.78%	-	-
Horiz. %	-80.74%	-132.46%	242.57%	176.34%	130.08%	123.78%	100.00%	-
EY	-14.72	-8.98	4.90	6.74	9.14	9.61	11.90	-
YoY %	-63.92%	-283.27%	-27.30%	-26.26%	-4.89%	-19.24%	-	-
Horiz. %	-123.70%	-75.46%	41.18%	56.64%	76.81%	80.76%	100.00%	-
DY	0.00	2.07	4.52	4.78	4.44	3.10	4.04	-
YoY %	0.00%	-54.20%	-5.44%	7.66%	43.23%	-23.27%	-	-
Horiz. %	0.00%	51.24%	111.88%	118.32%	109.90%	76.73%	100.00%	-
P/NAPS	0.72	0.71	0.90	1.12	1.20	1.30	1.21	-29.27%
YoY %	1.41%	-21.11%	-19.64%	-6.67%	-7.69%	7.44%	-	-
Horiz. %	59.50%	58.68%	74.38%	92.56%	99.17%	107.44%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/15	27/02/15	28/11/14	26/08/14	27/05/14	25/02/14	27/11/13	-
Price	1.41	1.49	1.83	2.44	2.54	2.74	2.80	-
P/RPS	0.91	0.77	0.83	0.96	0.91	0.97	1.01	-6.72%
YoY %	18.18%	-7.23%	-13.54%	5.49%	-6.19%	-3.96%	-	-
Horiz. %	90.10%	76.24%	82.18%	95.05%	90.10%	96.04%	100.00%	-
P/EPS	-6.61	-11.45	18.76	14.42	10.29	9.84	8.65	-
YoY %	42.27%	-161.03%	30.10%	40.14%	4.57%	13.76%	-	-
Horiz. %	-76.42%	-132.37%	216.88%	166.71%	118.96%	113.76%	100.00%	-
EY	-15.13	-8.74	5.33	6.94	9.72	10.17	11.56	-
YoY %	-73.11%	-263.98%	-23.20%	-28.60%	-4.42%	-12.02%	-	-
Horiz. %	-130.88%	-75.61%	46.11%	60.03%	84.08%	87.98%	100.00%	-
DY	0.00	2.01	4.92	4.92	4.72	3.28	3.93	-
YoY %	0.00%	-59.15%	0.00%	4.24%	43.90%	-16.54%	-	-
Horiz. %	0.00%	51.15%	125.19%	125.19%	120.10%	83.46%	100.00%	-
P/NAPS	0.70	0.73	0.82	1.08	1.13	1.23	1.24	-31.71%
YoY %	-4.11%	-10.98%	-24.07%	-4.42%	-8.13%	-0.81%	-	-
Horiz. %	56.45%	58.87%	66.13%	87.10%	91.13%	99.19%	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

New IPO: WELL CHIP GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-28 15:30:00

EMA 5

5 Mins

BUY

2024-06-28 15:25:00

ADX

5 Mins

BUY

2024-06-28 15:20:00

EMA 5

10 Mins

BUY

2024-06-28 15:20:00

ADX

10 Mins

BUY

2024-06-28 15:00:00

EMA 5

10 Mins

SELL

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

785

MPI

MALAYSIAN PACIFIC INDUSTRIES

694

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

680

YTLPOWR

YTL POWER INTERNATIONAL BHD

579

MYEG

MY E.G. SERVICES BHD

549

GENTING

GENTING BHD

531

THETA

THETA EDGE BERHAD

511

NOTION

NOTION VTEC BHD

509

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

212,344,100

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,096,900

HSI-CXF

0.075

-0.005

100,295,100

AHB-WC

0.07

0.00

79,844,500

NOVAMSC

0.225

+0.03

75,797,500

INGENIEU

0.055

-0.005

61,683,300

MYEG

1.02

+0.05

60,918,600

YNHPROP

0.55

+0.055

48,625,700

More active Stocks

DLADY

36.18

+0.68

13,300

UTDPLT

24.54

+0.34

188,700

MPI

39.22

+0.34

56,500

CDB

3.68

+0.21

9,473,700

AJI

15.44

+0.20

189,200

ALLIANZ

22.32

+0.20

13,600

HUMEIND

3.36

+0.15

922,000

AIRPORT

9.88

+0.15

820,600

PETDAG

17.40

+0.14

422,000

HSI-HWL

0.99

+0.125

1,600,000

More gainer Stocks

PETGAS

17.80

-0.18

556,900

PIE

6.17

-0.17

182,000

GESHEN

3.25

-0.15

142,900

TENAGA

13.80

-0.14

8,328,600

HEIM

22.08

-0.12

96,100

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.78

-0.10

1,676,000

HLIND

11.12

-0.10

9,800

CANONE

3.00

-0.09

34,800

KLUANG

6.10

-0.09

2,500

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