[MUDAJYA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -13.55%
YoY- -22.37%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 549,663 837,854 1,524,341 1,593,082 1,564,472 853,157 833,950 -6.70%
PBT 38,017 -111,808 173,702 243,790 335,122 262,168 223,274 -25.53%
Tax -9,738 -3,203 -25,927 -8,047 -15,977 -41,631 -37,946 -20.26%
NP 28,279 -115,011 147,775 235,743 319,145 220,537 185,328 -26.87%
-
NP to SH 24,185 -114,950 134,123 204,970 264,029 199,103 153,449 -26.48%
-
Tax Rate 25.61% - 14.93% 3.30% 4.77% 15.88% 17.00% -
Total Cost 521,384 952,865 1,376,566 1,357,339 1,245,327 632,620 648,622 -3.57%
-
Net Worth 1,114,647 1,084,856 1,222,857 1,157,290 1,009,167 407,962 594,042 11.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 65,141 49,029 57,363 34,743 17,507 -
Div Payout % - - 48.57% 23.92% 21.73% 17.45% 11.41% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,114,647 1,084,856 1,222,857 1,157,290 1,009,167 407,962 594,042 11.04%
NOSH 541,090 538,657 543,492 543,329 545,495 407,962 409,684 4.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.14% -13.73% 9.69% 14.80% 20.40% 25.85% 22.22% -
ROE 2.17% -10.60% 10.97% 17.71% 26.16% 48.80% 25.83% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 101.58 155.54 280.47 293.21 286.80 209.13 203.56 -10.92%
EPS 4.47 -21.34 24.68 37.72 48.40 48.80 37.46 -29.81%
DPS 0.00 0.00 12.00 9.00 10.52 8.50 4.27 -
NAPS 2.06 2.014 2.25 2.13 1.85 1.00 1.45 6.02%
Adjusted Per Share Value based on latest NOSH - 543,329
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.68 31.53 57.36 59.95 58.87 32.10 31.38 -6.70%
EPS 0.91 -4.33 5.05 7.71 9.94 7.49 5.77 -26.47%
DPS 0.00 0.00 2.45 1.85 2.16 1.31 0.66 -
NAPS 0.4195 0.4082 0.4602 0.4355 0.3798 0.1535 0.2235 11.05%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.38 1.45 2.70 2.40 2.86 3.62 3.67 -
P/RPS 1.36 0.93 0.96 0.82 1.00 1.73 1.80 -4.56%
P/EPS 30.87 -6.79 10.94 6.36 5.91 7.42 9.80 21.05%
EY 3.24 -14.72 9.14 15.72 16.92 13.48 10.21 -17.39%
DY 0.00 0.00 4.44 3.75 3.68 2.35 1.16 -
P/NAPS 0.67 0.72 1.20 1.13 1.55 3.62 2.53 -19.84%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 27/05/14 21/05/13 28/05/12 27/05/11 12/05/10 -
Price 1.18 1.41 2.54 2.80 2.68 3.40 3.82 -
P/RPS 1.16 0.91 0.91 0.95 0.93 1.63 1.88 -7.72%
P/EPS 26.40 -6.61 10.29 7.42 5.54 6.97 10.20 17.15%
EY 3.79 -15.13 9.72 13.47 18.06 14.35 9.81 -14.64%
DY 0.00 0.00 4.72 3.21 3.92 2.50 1.12 -
P/NAPS 0.57 0.70 1.13 1.31 1.45 3.40 2.63 -22.47%

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