[MUDAJYA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 24.78%
YoY- 118.25%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 895,970 957,416 719,971 677,610 616,208 501,500 422,382 65.31%
PBT 301,432 309,064 167,957 142,201 112,998 78,660 65,521 177.38%
Tax -51,284 -50,384 -30,416 -28,942 -24,300 -20,260 -8,185 241.01%
NP 250,148 258,680 137,541 113,258 88,698 58,400 57,336 167.72%
-
NP to SH 209,634 202,384 119,180 101,125 81,046 56,176 45,117 179.23%
-
Tax Rate 17.01% 16.30% 18.11% 20.35% 21.50% 25.76% 12.49% -
Total Cost 645,822 698,736 582,430 564,352 527,510 443,100 365,046 46.43%
-
Net Worth 638,978 594,042 372,520 338,988 305,412 290,565 272,418 76.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 8,192 16,387 13,410 7,946 4,469 - 12,314 -23.85%
Div Payout % 3.91% 8.10% 11.25% 7.86% 5.51% - 27.30% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 638,978 594,042 372,520 338,988 305,412 290,565 272,418 76.81%
NOSH 409,601 409,684 372,520 372,514 372,454 372,519 373,176 6.42%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 27.92% 27.02% 19.10% 16.71% 14.39% 11.65% 13.57% -
ROE 32.81% 34.07% 31.99% 29.83% 26.54% 19.33% 16.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 218.74 233.70 193.27 181.90 165.45 134.62 113.19 55.33%
EPS 51.18 49.40 32.00 27.15 21.76 15.08 12.09 162.37%
DPS 2.00 4.00 3.60 2.13 1.20 0.00 3.30 -28.44%
NAPS 1.56 1.45 1.00 0.91 0.82 0.78 0.73 66.13%
Adjusted Per Share Value based on latest NOSH - 372,573
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.71 50.98 38.34 36.08 32.81 26.70 22.49 65.32%
EPS 11.16 10.78 6.35 5.38 4.32 2.99 2.40 179.37%
DPS 0.44 0.87 0.71 0.42 0.24 0.00 0.66 -23.74%
NAPS 0.3402 0.3163 0.1984 0.1805 0.1626 0.1547 0.1451 76.76%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.77 3.67 3.73 2.70 1.12 0.91 0.85 -
P/RPS 1.72 1.57 1.93 1.48 0.68 0.68 0.75 74.16%
P/EPS 7.37 7.43 11.66 9.95 5.15 6.03 7.03 3.20%
EY 13.58 13.46 8.58 10.05 19.43 16.57 14.22 -3.03%
DY 0.53 1.09 0.97 0.79 1.07 0.00 3.88 -73.57%
P/NAPS 2.42 2.53 3.73 2.97 1.37 1.17 1.16 63.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 12/05/10 10/02/10 11/11/09 26/08/09 13/05/09 25/02/09 -
Price 3.11 3.82 3.67 3.08 2.59 1.18 0.88 -
P/RPS 1.42 1.63 1.90 1.69 1.57 0.88 0.78 49.25%
P/EPS 6.08 7.73 11.47 11.35 11.90 7.82 7.28 -11.34%
EY 16.46 12.93 8.72 8.81 8.40 12.78 13.74 12.83%
DY 0.64 1.05 0.98 0.69 0.46 0.00 3.75 -69.33%
P/NAPS 1.99 2.63 3.67 3.38 3.16 1.51 1.21 39.45%

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