[MUDAJYA] YoY Cumulative 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- 45.36%
YoY- -32.45%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 518,954 378,943 854,060 1,201,443 1,351,985 916,397 639,138 -3.40%
PBT -133,797 -12,009 46,645 164,918 235,172 211,477 212,385 -
Tax -2,424 -3,258 -16,430 -14,013 -13,532 -16,924 -36,277 -36.27%
NP -136,221 -15,267 30,215 150,905 221,640 194,553 176,108 -
-
NP to SH -137,603 -17,597 29,475 128,274 189,895 164,540 151,362 -
-
Tax Rate - - 35.22% 8.50% 5.75% 8.00% 17.08% -
Total Cost 655,175 394,210 823,845 1,050,538 1,130,345 721,844 463,030 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 - - 32,390 32,543 21,789 25,006 10,235 -
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 552,418 538,134 539,835 542,384 544,736 454,655 409,418 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 -14.16% -1.61% 2.46% 10.51% 17.43% 22.20% 22.68% -
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 96.10 70.42 158.21 221.51 248.19 201.56 156.11 -7.76%
EPS -25.48 -3.27 5.46 23.65 34.86 36.19 36.97 -
DPS 0.00 0.00 6.00 6.00 4.00 5.50 2.50 -
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 19.53 14.26 32.14 45.21 50.88 34.48 24.05 -3.40%
EPS -5.18 -0.66 1.11 4.83 7.15 6.19 5.70 -
DPS 0.00 0.00 1.22 1.22 0.82 0.94 0.39 -
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 1.04 1.42 1.26 1.23 1.10 0.98 2.06 -10.75%
P/EPS -3.92 -30.58 36.45 11.50 7.80 5.44 8.68 -
EY -25.48 -3.27 2.74 8.69 12.82 18.37 11.52 -
DY 0.00 0.00 3.02 2.21 1.47 2.79 0.78 -
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 0.85 1.69 1.16 1.26 1.04 1.07 1.94 -12.83%
P/EPS -3.22 -36.39 33.52 11.84 7.40 5.94 8.20 -
EY -31.07 -2.75 2.98 8.45 13.51 16.83 12.20 -
DY 0.00 0.00 3.28 2.14 1.55 2.56 0.83 -
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