[MUDAJYA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 44.27%
YoY- 51.98%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 957,416 719,971 677,610 616,208 501,500 422,382 392,208 81.39%
PBT 309,064 167,957 142,201 112,998 78,660 65,521 68,912 172.20%
Tax -50,384 -30,416 -28,942 -24,300 -20,260 -8,185 -9,112 213.01%
NP 258,680 137,541 113,258 88,698 58,400 57,336 59,800 165.72%
-
NP to SH 202,384 119,180 101,125 81,046 56,176 45,117 46,334 167.44%
-
Tax Rate 16.30% 18.11% 20.35% 21.50% 25.76% 12.49% 13.22% -
Total Cost 698,736 582,430 564,352 527,510 443,100 365,046 332,408 64.16%
-
Net Worth 594,042 372,520 338,988 305,412 290,565 272,418 261,566 72.86%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 16,387 13,410 7,946 4,469 - 12,314 8,967 49.52%
Div Payout % 8.10% 11.25% 7.86% 5.51% - 27.30% 19.35% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 594,042 372,520 338,988 305,412 290,565 272,418 261,566 72.86%
NOSH 409,684 372,520 372,514 372,454 372,519 373,176 373,666 6.33%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 27.02% 19.10% 16.71% 14.39% 11.65% 13.57% 15.25% -
ROE 34.07% 31.99% 29.83% 26.54% 19.33% 16.56% 17.71% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 233.70 193.27 181.90 165.45 134.62 113.19 104.96 70.59%
EPS 49.40 32.00 27.15 21.76 15.08 12.09 12.40 151.51%
DPS 4.00 3.60 2.13 1.20 0.00 3.30 2.40 40.61%
NAPS 1.45 1.00 0.91 0.82 0.78 0.73 0.70 62.56%
Adjusted Per Share Value based on latest NOSH - 372,419
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.98 38.34 36.08 32.81 26.70 22.49 20.88 81.41%
EPS 10.78 6.35 5.38 4.32 2.99 2.40 2.47 167.30%
DPS 0.87 0.71 0.42 0.24 0.00 0.66 0.48 48.71%
NAPS 0.3163 0.1984 0.1805 0.1626 0.1547 0.1451 0.1393 72.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.67 3.73 2.70 1.12 0.91 0.85 0.98 -
P/RPS 1.57 1.93 1.48 0.68 0.68 0.75 0.93 41.82%
P/EPS 7.43 11.66 9.95 5.15 6.03 7.03 7.90 -4.01%
EY 13.46 8.58 10.05 19.43 16.57 14.22 12.65 4.22%
DY 1.09 0.97 0.79 1.07 0.00 3.88 2.45 -41.75%
P/NAPS 2.53 3.73 2.97 1.37 1.17 1.16 1.40 48.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 10/02/10 11/11/09 26/08/09 13/05/09 25/02/09 24/11/08 -
Price 3.82 3.67 3.08 2.59 1.18 0.88 0.79 -
P/RPS 1.63 1.90 1.69 1.57 0.88 0.78 0.75 67.86%
P/EPS 7.73 11.47 11.35 11.90 7.82 7.28 6.37 13.78%
EY 12.93 8.72 8.81 8.40 12.78 13.74 15.70 -12.14%
DY 1.05 0.98 0.69 0.46 0.00 3.75 3.04 -50.80%
P/NAPS 2.63 3.67 3.38 3.16 1.51 1.21 1.13 75.71%

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