[MUDAJYA] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 17.85%
YoY- -36.24%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 759,132 542,812 1,050,805 1,535,786 1,655,722 1,347,059 870,428 -2.25%
PBT -377,534 10,902 -61,605 195,627 284,116 293,948 278,386 -
Tax -4,766 -8,510 -8,857 -21,960 -10,563 -17,020 -41,388 -30.22%
NP -382,300 2,392 -70,462 173,667 273,553 276,928 236,998 -
-
NP to SH -383,748 -1,428 -70,234 151,176 237,104 231,032 215,553 -
-
Tax Rate - 78.06% - 11.23% 3.72% 5.79% 14.87% -
Total Cost 1,141,432 540,420 1,121,267 1,362,119 1,382,169 1,070,131 633,430 10.30%
-
Net Worth 729,027 1,084,222 1,101,286 1,209,191 1,116,360 830,569 724,022 0.11%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 48,801 49,010 38,187 22,497 -
Div Payout % - - - 32.28% 20.67% 16.53% 10.44% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 729,027 1,084,222 1,101,286 1,209,191 1,116,360 830,569 724,022 0.11%
NOSH 552,418 528,888 539,846 542,238 544,565 477,338 409,052 5.13%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -50.36% 0.44% -6.71% 11.31% 16.52% 20.56% 27.23% -
ROE -52.64% -0.13% -6.38% 12.50% 21.24% 27.82% 29.77% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 140.57 102.63 194.65 283.23 304.04 282.20 212.79 -6.67%
EPS -71.06 -0.27 -13.01 27.88 43.54 48.40 52.69 -
DPS 0.00 0.00 0.00 9.00 9.00 8.00 5.50 -
NAPS 1.35 2.05 2.04 2.23 2.05 1.74 1.77 -4.41%
Adjusted Per Share Value based on latest NOSH - 542,701
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 40.42 28.90 55.95 81.77 88.16 71.73 46.35 -2.25%
EPS -20.43 -0.08 -3.74 8.05 12.62 12.30 11.48 -
DPS 0.00 0.00 0.00 2.60 2.61 2.03 1.20 -
NAPS 0.3882 0.5773 0.5864 0.6438 0.5944 0.4422 0.3855 0.11%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.91 1.18 1.45 2.90 2.62 2.19 3.20 -
P/RPS 0.65 1.15 0.74 1.02 0.86 0.78 1.50 -12.99%
P/EPS -1.28 -437.04 -11.15 10.40 6.02 4.52 6.07 -
EY -78.09 -0.23 -8.97 9.61 16.62 22.10 16.47 -
DY 0.00 0.00 0.00 3.10 3.44 3.65 1.72 -
P/NAPS 0.67 0.58 0.71 1.30 1.28 1.26 1.81 -15.25%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 27/02/15 25/02/14 18/02/13 23/02/12 18/02/11 -
Price 0.845 1.15 1.49 2.74 2.52 2.88 3.84 -
P/RPS 0.60 1.12 0.77 0.97 0.83 1.02 1.80 -16.71%
P/EPS -1.19 -425.93 -11.45 9.83 5.79 5.95 7.29 -
EY -84.10 -0.23 -8.73 10.18 17.28 16.81 13.72 -
DY 0.00 0.00 0.00 3.28 3.57 2.78 1.43 -
P/NAPS 0.63 0.56 0.73 1.23 1.23 1.66 2.17 -18.61%

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