[MUDAJYA] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 4.49%
YoY- 35.36%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 208,657 391,456 352,683 337,207 191,153 200,104 112,470 10.84%
PBT 7,969 51,846 63,348 80,403 61,677 50,152 13,296 -8.17%
Tax -6,304 -6,530 -2,473 -4,697 -10,643 -9,557 -2,322 18.10%
NP 1,665 45,316 60,875 75,706 51,034 40,595 10,974 -26.95%
-
NP to SH 1,074 40,026 55,255 63,001 46,545 35,320 8,087 -28.56%
-
Tax Rate 79.11% 12.59% 3.90% 5.84% 17.26% 19.06% 17.46% -
Total Cost 206,992 346,140 291,808 261,501 140,119 159,509 101,496 12.60%
-
Net Worth 1,192,139 1,220,304 1,089,842 740,920 667,267 339,042 257,313 29.10%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 16,270 - 11,363 6,140 3,725 3,675 -
Div Payout % - 40.65% - 18.04% 13.19% 10.55% 45.45% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,192,139 1,220,304 1,089,842 740,920 667,267 339,042 257,313 29.10%
NOSH 536,999 542,357 544,921 454,552 409,366 372,573 367,590 6.51%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.80% 11.58% 17.26% 22.45% 26.70% 20.29% 9.76% -
ROE 0.09% 3.28% 5.07% 8.50% 6.98% 10.42% 3.14% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 38.86 72.18 64.72 74.18 46.69 53.71 30.60 4.06%
EPS 0.20 7.38 10.14 13.86 11.37 9.48 2.20 -32.93%
DPS 0.00 3.00 0.00 2.50 1.50 1.00 1.00 -
NAPS 2.22 2.25 2.00 1.63 1.63 0.91 0.70 21.20%
Adjusted Per Share Value based on latest NOSH - 454,552
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.85 14.73 13.27 12.69 7.19 7.53 4.23 10.84%
EPS 0.04 1.51 2.08 2.37 1.75 1.33 0.30 -28.51%
DPS 0.00 0.61 0.00 0.43 0.23 0.14 0.14 -
NAPS 0.4486 0.4592 0.4101 0.2788 0.2511 0.1276 0.0968 29.10%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.99 2.72 2.72 1.97 3.21 2.70 0.98 -
P/RPS 5.12 3.77 4.20 2.66 6.87 5.03 3.20 8.14%
P/EPS 995.00 36.86 26.82 14.21 28.23 28.48 44.55 67.77%
EY 0.10 2.71 3.73 7.04 3.54 3.51 2.24 -40.42%
DY 0.00 1.10 0.00 1.27 0.47 0.37 1.02 -
P/NAPS 0.90 1.21 1.36 1.21 1.97 2.97 1.40 -7.09%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 27/11/13 21/11/12 22/11/11 23/11/10 11/11/09 24/11/08 -
Price 1.83 2.80 2.58 2.15 3.03 3.08 0.79 -
P/RPS 4.71 3.88 3.99 2.90 6.49 5.73 2.58 10.54%
P/EPS 915.00 37.94 25.44 15.51 26.65 32.49 35.91 71.49%
EY 0.11 2.64 3.93 6.45 3.75 3.08 2.78 -41.61%
DY 0.00 1.07 0.00 1.16 0.50 0.32 1.27 -
P/NAPS 0.82 1.24 1.29 1.32 1.86 3.38 1.13 -5.20%

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