[MUDAJYA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.1%
YoY- -32.45%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 691,938 505,257 1,138,746 1,601,924 1,802,646 1,221,862 852,184 -3.40%
PBT -178,396 -16,012 62,193 219,890 313,562 281,969 283,180 -
Tax -3,232 -4,344 -21,906 -18,684 -18,042 -22,565 -48,369 -36.27%
NP -181,628 -20,356 40,286 201,206 295,520 259,404 234,810 -
-
NP to SH -183,470 -23,462 39,300 171,032 253,193 219,386 201,816 -
-
Tax Rate - - 35.22% 8.50% 5.75% 8.00% 17.08% -
Total Cost 873,566 525,613 1,098,460 1,400,717 1,507,126 962,458 617,373 5.95%
-
Net Worth 972,034 1,092,413 1,198,434 1,220,365 1,089,472 741,089 667,352 6.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 43,186 43,390 29,052 33,341 13,647 -
Div Payout % - - 109.89% 25.37% 11.47% 15.20% 6.76% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 972,034 1,092,413 1,198,434 1,220,365 1,089,472 741,089 667,352 6.46%
NOSH 552,418 538,134 539,835 542,384 544,736 454,656 409,418 5.11%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -26.25% -4.03% 3.54% 12.56% 16.39% 21.23% 27.55% -
ROE -18.87% -2.15% 3.28% 14.01% 23.24% 29.60% 30.24% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 128.13 93.89 210.94 295.35 330.92 268.74 208.15 -7.76%
EPS -33.97 -4.36 7.28 31.53 46.48 48.25 49.29 -
DPS 0.00 0.00 8.00 8.00 5.33 7.33 3.33 -
NAPS 1.80 2.03 2.22 2.25 2.00 1.63 1.63 1.66%
Adjusted Per Share Value based on latest NOSH - 542,357
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.04 19.01 42.85 60.28 67.83 45.98 32.07 -3.40%
EPS -6.90 -0.88 1.48 6.44 9.53 8.26 7.59 -
DPS 0.00 0.00 1.63 1.63 1.09 1.25 0.51 -
NAPS 0.3658 0.4111 0.451 0.4592 0.41 0.2789 0.2511 6.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.00 1.00 1.99 2.72 2.72 1.97 3.21 -
P/RPS 0.78 1.07 0.94 0.92 0.82 0.73 1.54 -10.70%
P/EPS -2.94 -22.94 27.34 8.63 5.85 4.08 6.51 -
EY -33.97 -4.36 3.66 11.59 17.09 24.49 15.36 -
DY 0.00 0.00 4.02 2.94 1.96 3.72 1.04 -
P/NAPS 0.56 0.49 0.90 1.21 1.36 1.21 1.97 -18.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 25/11/15 28/11/14 27/11/13 21/11/12 22/11/11 23/11/10 -
Price 0.82 1.19 1.83 2.80 2.58 2.15 3.03 -
P/RPS 0.64 1.27 0.87 0.95 0.78 0.80 1.46 -12.83%
P/EPS -2.41 -27.29 25.14 8.88 5.55 4.46 6.15 -
EY -41.43 -3.66 3.98 11.26 18.02 22.44 16.27 -
DY 0.00 0.00 4.37 2.86 2.07 3.41 1.10 -
P/NAPS 0.46 0.59 0.82 1.24 1.29 1.32 1.86 -20.75%

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