[MUDAJYA] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -6.35%
YoY- 2.63%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 542,812 1,050,805 1,535,786 1,655,722 1,347,059 870,428 719,971 -4.59%
PBT 10,902 -61,605 195,627 284,116 293,948 278,386 167,957 -36.59%
Tax -8,510 -8,857 -21,960 -10,563 -17,020 -41,388 -30,416 -19.11%
NP 2,392 -70,462 173,667 273,553 276,928 236,998 137,541 -49.08%
-
NP to SH -1,428 -70,234 151,176 237,104 231,032 215,553 119,180 -
-
Tax Rate 78.06% - 11.23% 3.72% 5.79% 14.87% 18.11% -
Total Cost 540,420 1,121,267 1,362,119 1,382,169 1,070,131 633,430 582,430 -1.23%
-
Net Worth 1,084,222 1,101,286 1,209,191 1,116,360 830,569 724,022 372,520 19.47%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 48,801 49,010 38,187 22,497 13,410 -
Div Payout % - - 32.28% 20.67% 16.53% 10.44% 11.25% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,084,222 1,101,286 1,209,191 1,116,360 830,569 724,022 372,520 19.47%
NOSH 528,888 539,846 542,238 544,565 477,338 409,052 372,520 6.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.44% -6.71% 11.31% 16.52% 20.56% 27.23% 19.10% -
ROE -0.13% -6.38% 12.50% 21.24% 27.82% 29.77% 31.99% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 102.63 194.65 283.23 304.04 282.20 212.79 193.27 -10.00%
EPS -0.27 -13.01 27.88 43.54 48.40 52.69 32.00 -
DPS 0.00 0.00 9.00 9.00 8.00 5.50 3.60 -
NAPS 2.05 2.04 2.23 2.05 1.74 1.77 1.00 12.70%
Adjusted Per Share Value based on latest NOSH - 544,509
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.43 39.54 57.79 62.31 50.69 32.75 27.09 -4.59%
EPS -0.05 -2.64 5.69 8.92 8.69 8.11 4.48 -
DPS 0.00 0.00 1.84 1.84 1.44 0.85 0.50 -
NAPS 0.408 0.4144 0.455 0.4201 0.3125 0.2725 0.1402 19.47%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.18 1.45 2.90 2.62 2.19 3.20 3.73 -
P/RPS 1.15 0.74 1.02 0.86 0.78 1.50 1.93 -8.26%
P/EPS -437.04 -11.15 10.40 6.02 4.52 6.07 11.66 -
EY -0.23 -8.97 9.61 16.62 22.10 16.47 8.58 -
DY 0.00 0.00 3.10 3.44 3.65 1.72 0.97 -
P/NAPS 0.58 0.71 1.30 1.28 1.26 1.81 3.73 -26.65%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 25/02/14 18/02/13 23/02/12 18/02/11 10/02/10 -
Price 1.15 1.49 2.74 2.52 2.88 3.84 3.67 -
P/RPS 1.12 0.77 0.97 0.83 1.02 1.80 1.90 -8.42%
P/EPS -425.93 -11.45 9.83 5.79 5.95 7.29 11.47 -
EY -0.23 -8.73 10.18 17.28 16.81 13.72 8.72 -
DY 0.00 0.00 3.28 3.57 2.78 1.43 0.98 -
P/NAPS 0.56 0.73 1.23 1.23 1.66 2.17 3.67 -26.88%

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