[MUDAJYA] YoY Annualized Quarter 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- 4.79%
YoY- -34.46%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 696,920 505,894 1,290,806 1,619,974 1,998,604 1,158,380 895,970 -4.09%
PBT -133,876 -57,596 77,352 226,144 343,648 262,148 301,432 -
Tax -4,838 -3,114 -20,252 -14,966 -22,118 -24,454 -51,284 -32.50%
NP -138,714 -60,710 57,100 211,178 321,530 237,694 250,148 -
-
NP to SH -140,022 -63,866 56,802 176,496 269,280 203,078 209,634 -
-
Tax Rate - - 26.18% 6.62% 6.44% 9.33% 17.01% -
Total Cost 835,634 566,604 1,233,706 1,408,796 1,677,074 920,686 645,822 4.38%
-
Net Worth 1,037,199 1,069,809 1,217,185 1,194,007 1,079,300 795,824 638,978 8.40%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 64,916 32,563 43,608 24,486 8,192 -
Div Payout % - - 114.29% 18.45% 16.19% 12.06% 3.91% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,037,199 1,069,809 1,217,185 1,194,007 1,079,300 795,824 638,978 8.40%
NOSH 540,208 537,592 540,971 542,730 545,101 408,114 409,601 4.71%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -19.90% -12.00% 4.42% 13.04% 16.09% 20.52% 27.92% -
ROE -13.50% -5.97% 4.67% 14.78% 24.95% 25.52% 32.81% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 129.01 94.10 238.61 298.49 366.65 283.84 218.74 -8.41%
EPS -25.92 -11.82 10.50 32.52 49.40 49.76 51.18 -
DPS 0.00 0.00 12.00 6.00 8.00 6.00 2.00 -
NAPS 1.92 1.99 2.25 2.20 1.98 1.95 1.56 3.51%
Adjusted Per Share Value based on latest NOSH - 542,823
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.11 26.94 68.73 86.26 106.42 61.68 47.71 -4.09%
EPS -7.46 -3.40 3.02 9.40 14.34 10.81 11.16 -
DPS 0.00 0.00 3.46 1.73 2.32 1.30 0.44 -
NAPS 0.5523 0.5696 0.6481 0.6358 0.5747 0.4237 0.3402 8.40%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.08 1.37 2.51 2.60 2.73 3.37 3.77 -
P/RPS 0.84 1.46 1.05 0.87 0.74 1.19 1.72 -11.24%
P/EPS -4.17 -11.53 23.90 8.00 5.53 6.77 7.37 -
EY -24.00 -8.67 4.18 12.51 18.10 14.77 13.58 -
DY 0.00 0.00 4.78 2.31 2.93 1.78 0.53 -
P/NAPS 0.56 0.69 1.12 1.18 1.38 1.73 2.42 -21.62%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 28/08/13 27/08/12 23/08/11 25/08/10 -
Price 1.12 0.91 2.44 2.59 2.73 2.75 3.11 -
P/RPS 0.87 0.97 1.02 0.87 0.74 0.97 1.42 -7.83%
P/EPS -4.32 -7.66 23.24 7.96 5.53 5.53 6.08 -
EY -23.14 -13.05 4.30 12.56 18.10 18.09 16.46 -
DY 0.00 0.00 4.92 2.32 2.93 2.18 0.64 -
P/NAPS 0.58 0.46 1.08 1.18 1.38 1.41 1.99 -18.55%

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