[MUDAJYA] YoY TTM 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- -2.93%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 557,843 1,188,403 1,505,180 1,782,647 1,146,692 850,901 636,434 -2.17%
PBT -120,259 77,354 213,862 317,643 285,678 271,415 120,488 -
Tax 4,315 -24,377 -11,044 -13,628 -29,135 -44,993 -23,058 -
NP -115,944 52,977 202,818 304,015 256,543 226,422 97,430 -
-
NP to SH -117,306 52,377 175,483 256,387 221,631 192,417 86,209 -
-
Tax Rate - 31.51% 5.16% 4.29% 10.20% 16.58% 19.14% -
Total Cost 673,787 1,135,426 1,302,362 1,478,632 890,149 624,479 539,004 3.78%
-
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 - 48,776 59,780 55,557 48,118 21,783 11,553 -
Div Payout % - 93.13% 34.07% 21.67% 21.71% 11.32% 13.40% -
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 -20.78% 4.46% 13.47% 17.05% 22.37% 26.61% 15.31% -
ROE -10.72% 4.39% 14.38% 23.53% 29.91% 28.84% 25.43% -
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 103.51 221.30 277.53 327.14 252.27 207.86 170.82 -8.00%
EPS -21.77 9.75 32.36 47.05 48.76 47.00 23.14 -
DPS 0.00 9.00 11.00 10.20 10.59 5.32 3.10 -
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 29.70 63.28 80.14 94.92 61.06 45.31 33.89 -2.17%
EPS -6.25 2.79 9.34 13.65 11.80 10.25 4.59 -
DPS 0.00 2.60 3.18 2.96 2.56 1.16 0.62 -
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 0.97 0.90 0.98 0.83 0.78 1.54 1.58 -7.80%
P/EPS -4.59 20.40 8.41 5.78 4.04 6.83 11.67 -
EY -21.77 4.90 11.90 17.30 24.75 14.64 8.57 -
DY 0.00 4.52 4.04 3.75 5.37 1.66 1.15 -
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 1.15 0.83 1.01 0.79 0.85 1.46 1.80 -7.19%
P/EPS -5.47 18.76 8.65 5.48 4.41 6.45 13.31 -
EY -18.29 5.33 11.56 18.24 22.68 15.51 7.51 -
DY 0.00 4.92 3.93 3.95 4.92 1.76 1.01 -
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