[MUDAJYA] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 112.51%
YoY- 112.19%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 302,224 288,323 281,547 288,688 317,756 351,027 336,120 -6.83%
PBT 25,538 20,387 16,546 12,317 -40,082 -38,028 -37,552 -
Tax -3,101 -4,285 -4,456 -4,863 -3,720 -4,403 -4,041 -16.16%
NP 22,437 16,102 12,090 7,454 -43,802 -42,431 -41,593 -
-
NP to SH 20,584 14,103 10,153 5,794 -46,312 -45,074 -44,156 -
-
Tax Rate 12.14% 21.02% 26.93% 39.48% - - - -
Total Cost 279,787 272,221 269,457 281,234 361,558 393,458 377,713 -18.11%
-
Net Worth 259,544 259,544 259,544 156,808 103,817 99,623 105,849 81.73%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 259,544 259,544 259,544 156,808 103,817 99,623 105,849 81.73%
NOSH 1,297,724 1,297,724 1,297,724 1,297,000 1,297,000 664,405 664,405 56.19%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.42% 5.58% 4.29% 2.58% -13.78% -12.09% -12.37% -
ROE 7.93% 5.43% 3.91% 3.69% -44.61% -45.24% -41.72% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 23.29 22.22 21.70 36.82 48.97 56.38 53.98 -42.87%
EPS 1.59 1.09 0.78 0.74 -7.14 -7.24 -7.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.20 0.16 0.16 0.17 11.43%
Adjusted Per Share Value based on latest NOSH - 1,297,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.37 10.85 10.59 10.86 11.96 13.21 12.65 -6.85%
EPS 0.77 0.53 0.38 0.22 -1.74 -1.70 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0977 0.0977 0.0977 0.059 0.0391 0.0375 0.0398 81.87%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.16 0.23 0.215 0.175 0.19 0.20 0.245 -
P/RPS 0.69 1.04 0.99 0.48 0.39 0.35 0.45 32.93%
P/EPS 10.09 21.16 27.48 23.68 -2.66 -2.76 -3.45 -
EY 9.91 4.72 3.64 4.22 -37.57 -36.20 -28.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.15 1.08 0.88 1.19 1.25 1.44 -32.39%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 25/02/22 29/11/21 25/08/21 24/05/21 -
Price 0.195 0.175 0.205 0.18 0.18 0.20 0.215 -
P/RPS 0.84 0.79 0.94 0.49 0.37 0.35 0.40 63.91%
P/EPS 12.29 16.10 26.20 24.36 -2.52 -2.76 -3.03 -
EY 8.13 6.21 3.82 4.11 -39.65 -36.20 -32.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.88 1.03 0.90 1.13 1.25 1.26 -15.98%

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