[MUDAJYA] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.52%
YoY- -12.3%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 108,151 208,657 391,456 352,683 337,207 191,153 200,104 -9.74%
PBT 16,789 7,969 51,846 63,348 80,403 61,677 50,152 -16.66%
Tax -1,701 -6,304 -6,530 -2,473 -4,697 -10,643 -9,557 -24.98%
NP 15,088 1,665 45,316 60,875 75,706 51,034 40,595 -15.20%
-
NP to SH 14,336 1,074 40,026 55,255 63,001 46,545 35,320 -13.94%
-
Tax Rate 10.13% 79.11% 12.59% 3.90% 5.84% 17.26% 19.06% -
Total Cost 93,063 206,992 346,140 291,808 261,501 140,119 159,509 -8.58%
-
Net Worth 1,094,063 1,192,139 1,220,304 1,089,842 740,920 667,267 339,042 21.55%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 16,270 - 11,363 6,140 3,725 -
Div Payout % - - 40.65% - 18.04% 13.19% 10.55% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,094,063 1,192,139 1,220,304 1,089,842 740,920 667,267 339,042 21.55%
NOSH 538,947 536,999 542,357 544,921 454,552 409,366 372,573 6.34%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.95% 0.80% 11.58% 17.26% 22.45% 26.70% 20.29% -
ROE 1.31% 0.09% 3.28% 5.07% 8.50% 6.98% 10.42% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.07 38.86 72.18 64.72 74.18 46.69 53.71 -15.12%
EPS 2.66 0.20 7.38 10.14 13.86 11.37 9.48 -19.08%
DPS 0.00 0.00 3.00 0.00 2.50 1.50 1.00 -
NAPS 2.03 2.22 2.25 2.00 1.63 1.63 0.91 14.30%
Adjusted Per Share Value based on latest NOSH - 544,921
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.76 11.11 20.84 18.78 17.95 10.18 10.65 -9.73%
EPS 0.76 0.06 2.13 2.94 3.35 2.48 1.88 -14.00%
DPS 0.00 0.00 0.87 0.00 0.61 0.33 0.20 -
NAPS 0.5825 0.6348 0.6498 0.5803 0.3945 0.3553 0.1805 21.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.00 1.99 2.72 2.72 1.97 3.21 2.70 -
P/RPS 4.98 5.12 3.77 4.20 2.66 6.87 5.03 -0.16%
P/EPS 37.59 995.00 36.86 26.82 14.21 28.23 28.48 4.73%
EY 2.66 0.10 2.71 3.73 7.04 3.54 3.51 -4.51%
DY 0.00 0.00 1.10 0.00 1.27 0.47 0.37 -
P/NAPS 0.49 0.90 1.21 1.36 1.21 1.97 2.97 -25.93%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 27/11/13 21/11/12 22/11/11 23/11/10 11/11/09 -
Price 1.19 1.83 2.80 2.58 2.15 3.03 3.08 -
P/RPS 5.93 4.71 3.88 3.99 2.90 6.49 5.73 0.57%
P/EPS 44.74 915.00 37.94 25.44 15.51 26.65 32.49 5.47%
EY 2.24 0.11 2.64 3.93 6.45 3.75 3.08 -5.16%
DY 0.00 0.00 1.07 0.00 1.16 0.50 0.32 -
P/NAPS 0.59 0.82 1.24 1.29 1.32 1.86 3.38 -25.23%

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