[MUDAJYA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -14.56%
YoY- -29.0%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 163,869 196,745 334,343 303,737 430,662 230,295 211,763 -4.18%
PBT 22,911 -108,250 30,709 48,944 82,471 74,201 59,022 -14.58%
Tax -5,252 7,573 -7,947 2,969 -96 -12,211 -8,708 -8.07%
NP 17,659 -100,677 22,762 51,913 82,375 61,990 50,314 -16.00%
-
NP to SH 16,169 -99,709 22,902 47,209 66,492 57,091 41,054 -14.37%
-
Tax Rate 22.92% - 25.88% -6.07% 0.12% 16.46% 14.75% -
Total Cost 146,210 297,422 311,581 251,824 348,287 168,305 161,449 -1.63%
-
Net Worth 1,101,210 1,100,683 1,210,224 1,116,245 830,553 715,682 372,540 19.78%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 16,281 27,225 11,933 12,268 7,450 -
Div Payout % - - 71.09% 57.67% 17.95% 21.49% 18.15% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,101,210 1,100,683 1,210,224 1,116,245 830,553 715,682 372,540 19.78%
NOSH 537,176 539,550 542,701 544,509 477,329 408,961 372,540 6.28%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.78% -51.17% 6.81% 17.09% 19.13% 26.92% 23.76% -
ROE 1.47% -9.06% 1.89% 4.23% 8.01% 7.98% 11.02% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.51 36.46 61.61 55.78 90.22 56.31 56.84 -9.84%
EPS 3.01 -18.48 4.22 8.67 13.93 13.96 11.02 -19.44%
DPS 0.00 0.00 3.00 5.00 2.50 3.00 2.00 -
NAPS 2.05 2.04 2.23 2.05 1.74 1.75 1.00 12.70%
Adjusted Per Share Value based on latest NOSH - 544,509
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.17 7.40 12.58 11.43 16.21 8.67 7.97 -4.17%
EPS 0.61 -3.75 0.86 1.78 2.50 2.15 1.54 -14.29%
DPS 0.00 0.00 0.61 1.02 0.45 0.46 0.28 -
NAPS 0.4144 0.4142 0.4554 0.4201 0.3125 0.2693 0.1402 19.78%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.18 1.45 2.90 2.62 2.19 3.20 3.73 -
P/RPS 3.87 3.98 4.71 4.70 2.43 5.68 6.56 -8.41%
P/EPS 39.20 -7.85 68.72 30.22 15.72 22.92 33.85 2.47%
EY 2.55 -12.74 1.46 3.31 6.36 4.36 2.95 -2.39%
DY 0.00 0.00 1.03 1.91 1.14 0.94 0.54 -
P/NAPS 0.58 0.71 1.30 1.28 1.26 1.83 3.73 -26.65%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 25/02/14 18/02/13 23/02/12 18/02/11 10/02/10 -
Price 1.15 1.49 2.74 2.52 2.88 3.84 3.67 -
P/RPS 3.77 4.09 4.45 4.52 3.19 6.82 6.46 -8.58%
P/EPS 38.21 -8.06 64.93 29.07 20.67 27.51 33.30 2.31%
EY 2.62 -12.40 1.54 3.44 4.84 3.64 3.00 -2.23%
DY 0.00 0.00 1.09 1.98 0.87 0.78 0.54 -
P/NAPS 0.56 0.73 1.23 1.23 1.66 2.19 3.67 -26.88%

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