[MUDAJYA] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 93.91%
YoY- 97.97%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 762,663 547,616 759,132 542,812 1,050,805 1,535,786 1,655,722 -12.11%
PBT -389,242 -120,614 -377,534 10,902 -61,605 195,627 284,116 -
Tax -13,198 2,785 -4,766 -8,510 -8,857 -21,960 -10,563 3.77%
NP -402,440 -117,829 -382,300 2,392 -70,462 173,667 273,553 -
-
NP to SH -396,238 -121,371 -383,748 -1,428 -70,234 151,176 237,104 -
-
Tax Rate - - - 78.06% - 11.23% 3.72% -
Total Cost 1,165,103 665,445 1,141,432 540,420 1,121,267 1,362,119 1,382,169 -2.80%
-
Net Worth 266,207 630,186 729,027 1,084,222 1,101,286 1,209,191 1,116,360 -21.24%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 48,801 49,010 -
Div Payout % - - - - - 32.28% 20.67% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 266,207 630,186 729,027 1,084,222 1,101,286 1,209,191 1,116,360 -21.24%
NOSH 605,418 605,418 552,418 528,888 539,846 542,238 544,565 1.78%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -52.77% -21.52% -50.36% 0.44% -6.71% 11.31% 16.52% -
ROE -148.85% -19.26% -52.64% -0.13% -6.38% 12.50% 21.24% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 128.92 98.19 140.57 102.63 194.65 283.23 304.04 -13.31%
EPS -66.98 -21.76 -71.06 -0.27 -13.01 27.88 43.54 -
DPS 0.00 0.00 0.00 0.00 0.00 9.00 9.00 -
NAPS 0.45 1.13 1.35 2.05 2.04 2.23 2.05 -22.32%
Adjusted Per Share Value based on latest NOSH - 537,176
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 40.61 29.16 40.42 28.90 55.95 81.77 88.16 -12.11%
EPS -21.10 -6.46 -20.43 -0.08 -3.74 8.05 12.62 -
DPS 0.00 0.00 0.00 0.00 0.00 2.60 2.61 -
NAPS 0.1417 0.3355 0.3882 0.5773 0.5864 0.6438 0.5944 -21.24%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.29 0.93 0.91 1.18 1.45 2.90 2.62 -
P/RPS 0.22 0.95 0.65 1.15 0.74 1.02 0.86 -20.31%
P/EPS -0.43 -4.27 -1.28 -437.04 -11.15 10.40 6.02 -
EY -230.97 -23.40 -78.09 -0.23 -8.97 9.61 16.62 -
DY 0.00 0.00 0.00 0.00 0.00 3.10 3.44 -
P/NAPS 0.64 0.82 0.67 0.58 0.71 1.30 1.28 -10.90%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 25/02/16 27/02/15 25/02/14 18/02/13 -
Price 0.29 0.875 0.845 1.15 1.49 2.74 2.52 -
P/RPS 0.22 0.89 0.60 1.12 0.77 0.97 0.83 -19.84%
P/EPS -0.43 -4.02 -1.19 -425.93 -11.45 9.83 5.79 -
EY -230.97 -24.87 -84.10 -0.23 -8.73 10.18 17.28 -
DY 0.00 0.00 0.00 0.00 0.00 3.28 3.57 -
P/NAPS 0.64 0.77 0.63 0.56 0.73 1.23 1.23 -10.31%

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