[MUDAJYA] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.05%
YoY- 13.24%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,371,202 1,466,407 1,767,171 1,000,638 859,852 548,800 334,488 26.49%
PBT 121,231 225,364 334,698 266,952 259,890 83,632 61,142 12.07%
Tax -24,603 -6,987 -15,852 -35,081 -43,907 -15,823 -6,147 25.99%
NP 96,628 218,377 318,846 231,871 215,983 67,809 54,995 9.84%
-
NP to SH 91,329 190,712 264,133 205,175 181,192 58,976 44,679 12.64%
-
Tax Rate 20.29% 3.10% 4.74% 13.14% 16.89% 18.92% 10.05% -
Total Cost 1,274,574 1,248,030 1,448,325 768,767 643,869 480,991 279,493 28.76%
-
Net Worth 1,214,274 1,194,211 1,079,314 408,219 638,869 305,383 252,367 29.91%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 65,046 43,510 66,921 42,894 19,368 11,503 11,525 33.41%
Div Payout % 71.22% 22.81% 25.34% 20.91% 10.69% 19.51% 25.80% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,214,274 1,194,211 1,079,314 408,219 638,869 305,383 252,367 29.91%
NOSH 539,677 542,823 545,108 408,219 409,531 372,419 149,329 23.86%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.05% 14.89% 18.04% 23.17% 25.12% 12.36% 16.44% -
ROE 7.52% 15.97% 24.47% 50.26% 28.36% 19.31% 17.70% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 254.08 270.14 324.19 245.12 209.96 147.36 223.99 2.12%
EPS 16.92 35.13 48.46 50.26 44.24 15.84 29.92 -9.05%
DPS 12.00 8.00 12.28 10.50 4.73 3.10 7.72 7.62%
NAPS 2.25 2.20 1.98 1.00 1.56 0.82 1.69 4.88%
Adjusted Per Share Value based on latest NOSH - 408,219
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 64.50 68.98 83.12 47.07 40.45 25.81 15.73 26.50%
EPS 4.30 8.97 12.42 9.65 8.52 2.77 2.10 12.68%
DPS 3.06 2.05 3.15 2.02 0.91 0.54 0.54 33.50%
NAPS 0.5712 0.5617 0.5077 0.192 0.3005 0.1436 0.1187 29.91%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.51 2.60 2.73 3.37 3.77 1.12 2.57 -
P/RPS 0.99 0.96 0.84 1.37 1.80 0.76 1.15 -2.46%
P/EPS 14.83 7.40 5.63 6.71 8.52 7.07 8.59 9.52%
EY 6.74 13.51 17.75 14.91 11.74 14.14 11.64 -8.70%
DY 4.78 3.08 4.50 3.12 1.25 2.77 3.00 8.06%
P/NAPS 1.12 1.18 1.38 3.37 2.42 1.37 1.52 -4.96%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 27/08/12 23/08/11 25/08/10 26/08/09 26/08/08 -
Price 2.44 2.59 2.73 2.75 3.11 2.59 0.98 -
P/RPS 0.96 0.96 0.84 1.12 1.48 1.76 0.44 13.87%
P/EPS 14.42 7.37 5.63 5.47 7.03 16.36 3.28 27.97%
EY 6.94 13.56 17.75 18.28 14.23 6.11 30.53 -21.86%
DY 4.92 3.09 4.50 3.82 1.52 1.20 7.88 -7.54%
P/NAPS 1.08 1.18 1.38 2.75 1.99 3.16 0.58 10.91%

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