[MUDAJYA] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -4.49%
YoY- 29.75%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,524,341 1,593,082 1,564,472 853,157 833,950 467,309 297,915 31.25%
PBT 173,702 243,790 335,122 262,168 223,274 65,650 52,387 22.10%
Tax -25,927 -8,047 -15,977 -41,631 -37,946 -10,885 -6,357 26.38%
NP 147,775 235,743 319,145 220,537 185,328 54,765 46,030 21.44%
-
NP to SH 134,123 204,970 264,029 199,103 153,449 46,086 37,696 23.54%
-
Tax Rate 14.93% 3.30% 4.77% 15.88% 17.00% 16.58% 12.13% -
Total Cost 1,376,566 1,357,339 1,245,327 632,620 648,622 412,544 251,885 32.70%
-
Net Worth 1,222,857 1,157,290 1,009,167 407,962 594,042 290,565 243,670 30.83%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 65,141 49,029 57,363 34,743 17,507 12,255 11,279 33.92%
Div Payout % 48.57% 23.92% 21.73% 17.45% 11.41% 26.59% 29.92% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,222,857 1,157,290 1,009,167 407,962 594,042 290,565 243,670 30.83%
NOSH 543,492 543,329 545,495 407,962 409,684 372,519 148,579 24.11%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.69% 14.80% 20.40% 25.85% 22.22% 11.72% 15.45% -
ROE 10.97% 17.71% 26.16% 48.80% 25.83% 15.86% 15.47% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 280.47 293.21 286.80 209.13 203.56 125.45 200.51 5.75%
EPS 24.68 37.72 48.40 48.80 37.46 12.37 25.37 -0.45%
DPS 12.00 9.00 10.52 8.50 4.27 3.29 7.59 7.92%
NAPS 2.25 2.13 1.85 1.00 1.45 0.78 1.64 5.40%
Adjusted Per Share Value based on latest NOSH - 407,962
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 81.16 84.83 83.30 45.43 44.40 24.88 15.86 31.25%
EPS 7.14 10.91 14.06 10.60 8.17 2.45 2.01 23.51%
DPS 3.47 2.61 3.05 1.85 0.93 0.65 0.60 33.95%
NAPS 0.6511 0.6162 0.5373 0.2172 0.3163 0.1547 0.1297 30.83%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.70 2.40 2.86 3.62 3.67 0.91 2.62 -
P/RPS 0.96 0.82 1.00 1.73 1.80 0.73 1.31 -5.04%
P/EPS 10.94 6.36 5.91 7.42 9.80 7.36 10.33 0.96%
EY 9.14 15.72 16.92 13.48 10.21 13.59 9.68 -0.95%
DY 4.44 3.75 3.68 2.35 1.16 3.62 2.90 7.35%
P/NAPS 1.20 1.13 1.55 3.62 2.53 1.17 1.60 -4.67%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 21/05/13 28/05/12 27/05/11 12/05/10 13/05/09 16/05/08 -
Price 2.54 2.80 2.68 3.40 3.82 1.18 2.76 -
P/RPS 0.91 0.95 0.93 1.63 1.88 0.94 1.38 -6.70%
P/EPS 10.29 7.42 5.54 6.97 10.20 9.54 10.88 -0.92%
EY 9.72 13.47 18.06 14.35 9.81 10.48 9.19 0.93%
DY 4.72 3.21 3.92 2.50 1.12 2.79 2.75 9.41%
P/NAPS 1.13 1.31 1.45 3.40 2.63 1.51 1.68 -6.39%

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