[MUDAJYA] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 12.79%
YoY- 116.22%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 125,737 148,265 240,178 163,869 196,745 334,343 303,737 -13.66%
PBT -236,468 -16,314 -243,737 22,911 -108,250 30,709 48,944 -
Tax -6,428 7,968 -2,342 -5,252 7,573 -7,947 2,969 -
NP -242,896 -8,346 -246,079 17,659 -100,677 22,762 51,913 -
-
NP to SH -235,247 -11,279 -246,145 16,169 -99,709 22,902 47,209 -
-
Tax Rate - - - 22.92% - 25.88% -6.07% -
Total Cost 368,633 156,611 486,257 146,210 297,422 311,581 251,824 6.55%
-
Net Worth 266,207 630,186 729,027 1,101,210 1,100,683 1,210,224 1,116,245 -21.24%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 16,281 27,225 -
Div Payout % - - - - - 71.09% 57.67% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 266,207 630,186 729,027 1,101,210 1,100,683 1,210,224 1,116,245 -21.24%
NOSH 605,418 605,418 552,418 537,176 539,550 542,701 544,509 1.78%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -193.18% -5.63% -102.46% 10.78% -51.17% 6.81% 17.09% -
ROE -88.37% -1.79% -33.76% 1.47% -9.06% 1.89% 4.23% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 21.25 26.59 44.48 30.51 36.46 61.61 55.78 -14.85%
EPS -39.77 -2.02 -45.58 3.01 -18.48 4.22 8.67 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 5.00 -
NAPS 0.45 1.13 1.35 2.05 2.04 2.23 2.05 -22.32%
Adjusted Per Share Value based on latest NOSH - 537,176
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.69 7.89 12.79 8.73 10.48 17.80 16.17 -13.67%
EPS -12.53 -0.60 -13.11 0.86 -5.31 1.22 2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.87 1.45 -
NAPS 0.1417 0.3355 0.3882 0.5863 0.5861 0.6444 0.5944 -21.24%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.29 0.93 0.91 1.18 1.45 2.90 2.62 -
P/RPS 1.36 3.50 2.05 3.87 3.98 4.71 4.70 -18.66%
P/EPS -0.73 -45.98 -2.00 39.20 -7.85 68.72 30.22 -
EY -137.13 -2.17 -50.09 2.55 -12.74 1.46 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 1.03 1.91 -
P/NAPS 0.64 0.82 0.67 0.58 0.71 1.30 1.28 -10.90%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 25/02/16 27/02/15 25/02/14 18/02/13 -
Price 0.29 0.875 0.845 1.15 1.49 2.74 2.52 -
P/RPS 1.36 3.29 1.90 3.77 4.09 4.45 4.52 -18.13%
P/EPS -0.73 -43.26 -1.85 38.21 -8.06 64.93 29.07 -
EY -137.13 -2.31 -53.94 2.62 -12.40 1.54 3.44 -
DY 0.00 0.00 0.00 0.00 0.00 1.09 1.98 -
P/NAPS 0.64 0.77 0.63 0.56 0.73 1.23 1.23 -10.31%

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