[MUDAJYA] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -30.81%
YoY- -77.02%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 532,468 691,938 505,257 1,138,746 1,601,924 1,802,646 1,221,862 -12.91%
PBT -139,066 -178,396 -16,012 62,193 219,890 313,562 281,969 -
Tax -6,910 -3,232 -4,344 -21,906 -18,684 -18,042 -22,565 -17.88%
NP -145,977 -181,628 -20,356 40,286 201,206 295,520 259,404 -
-
NP to SH -146,789 -183,470 -23,462 39,300 171,032 253,193 219,386 -
-
Tax Rate - - - 35.22% 8.50% 5.75% 8.00% -
Total Cost 678,445 873,566 525,613 1,098,460 1,400,717 1,507,126 962,458 -5.65%
-
Net Worth 627,795 972,034 1,092,413 1,198,434 1,220,365 1,089,472 741,089 -2.72%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 43,186 43,390 29,052 33,341 -
Div Payout % - - - 109.89% 25.37% 11.47% 15.20% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 627,795 972,034 1,092,413 1,198,434 1,220,365 1,089,472 741,089 -2.72%
NOSH 605,418 552,418 538,134 539,835 542,384 544,736 454,656 4.88%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -27.42% -26.25% -4.03% 3.54% 12.56% 16.39% 21.23% -
ROE -23.38% -18.87% -2.15% 3.28% 14.01% 23.24% 29.60% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 97.54 128.13 93.89 210.94 295.35 330.92 268.74 -15.52%
EPS -26.89 -33.97 -4.36 7.28 31.53 46.48 48.25 -
DPS 0.00 0.00 0.00 8.00 8.00 5.33 7.33 -
NAPS 1.15 1.80 2.03 2.22 2.25 2.00 1.63 -5.64%
Adjusted Per Share Value based on latest NOSH - 536,999
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 20.04 26.04 19.01 42.85 60.28 67.83 45.98 -12.91%
EPS -5.52 -6.90 -0.88 1.48 6.44 9.53 8.26 -
DPS 0.00 0.00 0.00 1.63 1.63 1.09 1.25 -
NAPS 0.2362 0.3658 0.4111 0.451 0.4592 0.41 0.2789 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.08 1.00 1.00 1.99 2.72 2.72 1.97 -
P/RPS 1.11 0.78 1.07 0.94 0.92 0.82 0.73 7.22%
P/EPS -4.02 -2.94 -22.94 27.34 8.63 5.85 4.08 -
EY -24.90 -33.97 -4.36 3.66 11.59 17.09 24.49 -
DY 0.00 0.00 0.00 4.02 2.94 1.96 3.72 -
P/NAPS 0.94 0.56 0.49 0.90 1.21 1.36 1.21 -4.11%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 25/11/15 28/11/14 27/11/13 21/11/12 22/11/11 -
Price 1.04 0.82 1.19 1.83 2.80 2.58 2.15 -
P/RPS 1.07 0.64 1.27 0.87 0.95 0.78 0.80 4.96%
P/EPS -3.87 -2.41 -27.29 25.14 8.88 5.55 4.46 -
EY -25.85 -41.43 -3.66 3.98 11.26 18.02 22.44 -
DY 0.00 0.00 0.00 4.37 2.86 2.07 3.41 -
P/NAPS 0.90 0.46 0.59 0.82 1.24 1.29 1.32 -6.17%

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