[MUDAJYA] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 14.28%
YoY- 32.61%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 837,854 1,524,341 1,593,082 1,564,472 853,157 833,950 467,309 10.21%
PBT -111,808 173,702 243,790 335,122 262,168 223,274 65,650 -
Tax -3,203 -25,927 -8,047 -15,977 -41,631 -37,946 -10,885 -18.43%
NP -115,011 147,775 235,743 319,145 220,537 185,328 54,765 -
-
NP to SH -114,950 134,123 204,970 264,029 199,103 153,449 46,086 -
-
Tax Rate - 14.93% 3.30% 4.77% 15.88% 17.00% 16.58% -
Total Cost 952,865 1,376,566 1,357,339 1,245,327 632,620 648,622 412,544 14.96%
-
Net Worth 1,084,856 1,222,857 1,157,290 1,009,167 407,962 594,042 290,565 24.54%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 65,141 49,029 57,363 34,743 17,507 12,255 -
Div Payout % - 48.57% 23.92% 21.73% 17.45% 11.41% 26.59% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,084,856 1,222,857 1,157,290 1,009,167 407,962 594,042 290,565 24.54%
NOSH 538,657 543,492 543,329 545,495 407,962 409,684 372,519 6.33%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -13.73% 9.69% 14.80% 20.40% 25.85% 22.22% 11.72% -
ROE -10.60% 10.97% 17.71% 26.16% 48.80% 25.83% 15.86% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 155.54 280.47 293.21 286.80 209.13 203.56 125.45 3.64%
EPS -21.34 24.68 37.72 48.40 48.80 37.46 12.37 -
DPS 0.00 12.00 9.00 10.52 8.50 4.27 3.29 -
NAPS 2.014 2.25 2.13 1.85 1.00 1.45 0.78 17.11%
Adjusted Per Share Value based on latest NOSH - 545,495
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 44.61 81.16 84.83 83.30 45.43 44.40 24.88 10.21%
EPS -6.12 7.14 10.91 14.06 10.60 8.17 2.45 -
DPS 0.00 3.47 2.61 3.05 1.85 0.93 0.65 -
NAPS 0.5776 0.6511 0.6162 0.5373 0.2172 0.3163 0.1547 24.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.45 2.70 2.40 2.86 3.62 3.67 0.91 -
P/RPS 0.93 0.96 0.82 1.00 1.73 1.80 0.73 4.11%
P/EPS -6.79 10.94 6.36 5.91 7.42 9.80 7.36 -
EY -14.72 9.14 15.72 16.92 13.48 10.21 13.59 -
DY 0.00 4.44 3.75 3.68 2.35 1.16 3.62 -
P/NAPS 0.72 1.20 1.13 1.55 3.62 2.53 1.17 -7.76%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 27/05/14 21/05/13 28/05/12 27/05/11 12/05/10 13/05/09 -
Price 1.41 2.54 2.80 2.68 3.40 3.82 1.18 -
P/RPS 0.91 0.91 0.95 0.93 1.63 1.88 0.94 -0.53%
P/EPS -6.61 10.29 7.42 5.54 6.97 10.20 9.54 -
EY -15.13 9.72 13.47 18.06 14.35 9.81 10.48 -
DY 0.00 4.72 3.21 3.92 2.50 1.12 2.79 -
P/NAPS 0.70 1.13 1.31 1.45 3.40 2.63 1.51 -12.02%

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