[MUDAJYA] YoY TTM 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- 8.02%
YoY- 15.18%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,188,403 1,505,180 1,782,647 1,146,692 850,901 636,434 365,117 21.72%
PBT 77,354 213,862 317,643 285,678 271,415 120,488 64,710 3.01%
Tax -24,377 -11,044 -13,628 -29,135 -44,993 -23,058 -7,670 21.24%
NP 52,977 202,818 304,015 256,543 226,422 97,430 57,040 -1.22%
-
NP to SH 52,377 175,483 256,387 221,631 192,417 86,209 44,180 2.87%
-
Tax Rate 31.51% 5.16% 4.29% 10.20% 16.58% 19.14% 11.85% -
Total Cost 1,135,426 1,302,362 1,478,632 890,149 624,479 539,004 308,077 24.27%
-
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 48,776 59,780 55,557 48,118 21,783 11,553 12,377 25.66%
Div Payout % 93.13% 34.07% 21.67% 21.71% 11.32% 13.40% 28.02% -
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 4.46% 13.47% 17.05% 22.37% 26.61% 15.31% 15.62% -
ROE 4.39% 14.38% 23.53% 29.91% 28.84% 25.43% 17.17% -
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 221.30 277.53 327.14 252.27 207.86 170.82 99.33 14.27%
EPS 9.75 32.36 47.05 48.76 47.00 23.14 12.02 -3.42%
DPS 9.00 11.00 10.20 10.59 5.32 3.10 3.37 17.77%
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 63.28 80.14 94.92 61.06 45.31 33.89 19.44 21.72%
EPS 2.79 9.34 13.65 11.80 10.25 4.59 2.35 2.90%
DPS 2.60 3.18 2.96 2.56 1.16 0.62 0.66 25.65%
NAPS 0.6348 0.6498 0.5803 0.3945 0.3553 0.1805 0.137 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 0.90 0.98 0.83 0.78 1.54 1.58 0.99 -1.57%
P/EPS 20.40 8.41 5.78 4.04 6.83 11.67 8.15 16.51%
EY 4.90 11.90 17.30 24.75 14.64 8.57 12.26 -14.16%
DY 4.52 4.04 3.75 5.37 1.66 1.15 3.44 4.65%
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 0.83 1.01 0.79 0.85 1.46 1.80 0.80 0.61%
P/EPS 18.76 8.65 5.48 4.41 6.45 13.31 6.57 19.09%
EY 5.33 11.56 18.24 22.68 15.51 7.51 15.21 -16.02%
DY 4.92 3.93 3.95 4.92 1.76 1.01 4.26 2.42%
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