[MUDAJYA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -13.55%
YoY- -22.37%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,535,786 1,505,180 1,466,407 1,593,082 1,655,722 1,782,647 1,767,171 -8.90%
PBT 195,627 213,862 225,364 243,790 284,116 317,643 334,698 -30.02%
Tax -21,960 -11,044 -6,987 -8,047 -10,563 -13,628 -15,852 24.19%
NP 173,667 202,818 218,377 235,743 273,553 304,015 318,846 -33.23%
-
NP to SH 151,176 175,483 190,712 204,970 237,104 256,387 264,133 -30.99%
-
Tax Rate 11.23% 5.16% 3.10% 3.30% 3.72% 4.29% 4.74% -
Total Cost 1,362,119 1,302,362 1,248,030 1,357,339 1,382,169 1,478,632 1,448,325 -3.99%
-
Net Worth 1,210,224 1,220,304 1,194,211 1,157,290 1,116,245 1,089,842 1,079,314 7.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 48,836 59,780 43,510 49,029 70,849 55,557 66,921 -18.89%
Div Payout % 32.30% 34.07% 22.81% 23.92% 29.88% 21.67% 25.34% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,210,224 1,220,304 1,194,211 1,157,290 1,116,245 1,089,842 1,079,314 7.90%
NOSH 542,701 542,357 542,823 543,329 544,509 544,921 545,108 -0.29%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.31% 13.47% 14.89% 14.80% 16.52% 17.05% 18.04% -
ROE 12.49% 14.38% 15.97% 17.71% 21.24% 23.53% 24.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 282.99 277.53 270.14 293.21 304.08 327.14 324.19 -8.64%
EPS 27.86 32.36 35.13 37.72 43.54 47.05 48.46 -30.78%
DPS 9.00 11.00 8.00 9.00 13.00 10.20 12.28 -18.66%
NAPS 2.23 2.25 2.20 2.13 2.05 2.00 1.98 8.22%
Adjusted Per Share Value based on latest NOSH - 543,329
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.77 80.14 78.08 84.83 88.16 94.92 94.09 -8.90%
EPS 8.05 9.34 10.15 10.91 12.62 13.65 14.06 -30.97%
DPS 2.60 3.18 2.32 2.61 3.77 2.96 3.56 -18.85%
NAPS 0.6444 0.6498 0.6359 0.6162 0.5944 0.5803 0.5747 7.90%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.90 2.72 2.60 2.40 2.62 2.72 2.73 -
P/RPS 1.02 0.98 0.96 0.82 0.86 0.83 0.84 13.77%
P/EPS 10.41 8.41 7.40 6.36 6.02 5.78 5.63 50.47%
EY 9.61 11.90 13.51 15.72 16.62 17.30 17.75 -33.49%
DY 3.10 4.04 3.08 3.75 4.96 3.75 4.50 -21.94%
P/NAPS 1.30 1.21 1.18 1.13 1.28 1.36 1.38 -3.89%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 28/08/13 21/05/13 18/02/13 21/11/12 27/08/12 -
Price 2.74 2.80 2.59 2.80 2.52 2.58 2.73 -
P/RPS 0.97 1.01 0.96 0.95 0.83 0.79 0.84 10.03%
P/EPS 9.84 8.65 7.37 7.42 5.79 5.48 5.63 44.94%
EY 10.17 11.56 13.56 13.47 17.28 18.24 17.75 -30.94%
DY 3.28 3.93 3.09 3.21 5.16 3.95 4.50 -18.96%
P/NAPS 1.23 1.24 1.18 1.31 1.23 1.29 1.38 -7.36%

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