[MUDAJYA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.73%
YoY- 99.57%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,158,380 892,312 870,428 852,184 895,970 957,416 719,971 37.42%
PBT 262,148 211,360 278,386 283,180 301,432 309,064 167,957 34.66%
Tax -24,454 -22,924 -41,388 -48,369 -51,284 -50,384 -30,416 -13.57%
NP 237,694 188,436 236,998 234,810 250,148 258,680 137,541 44.15%
-
NP to SH 203,078 164,980 215,553 201,816 209,634 202,384 119,180 42.80%
-
Tax Rate 9.33% 10.85% 14.87% 17.08% 17.01% 16.30% 18.11% -
Total Cost 920,686 703,876 633,430 617,373 645,822 698,736 582,430 35.81%
-
Net Worth 795,824 758,810 724,022 667,352 638,978 594,042 372,520 66.10%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 24,486 48,955 22,497 13,647 8,192 16,387 13,410 49.55%
Div Payout % 12.06% 29.67% 10.44% 6.76% 3.91% 8.10% 11.25% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 795,824 758,810 724,022 667,352 638,978 594,042 372,520 66.10%
NOSH 408,114 407,962 409,052 409,418 409,601 409,684 372,520 6.29%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 20.52% 21.12% 27.23% 27.55% 27.92% 27.02% 19.10% -
ROE 25.52% 21.74% 29.77% 30.24% 32.81% 34.07% 31.99% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 283.84 218.72 212.79 208.15 218.74 233.70 193.27 29.29%
EPS 49.76 40.44 52.69 49.29 51.18 49.40 32.00 34.32%
DPS 6.00 12.00 5.50 3.33 2.00 4.00 3.60 40.70%
NAPS 1.95 1.86 1.77 1.63 1.56 1.45 1.00 56.27%
Adjusted Per Share Value based on latest NOSH - 409,366
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 43.59 33.58 32.75 32.07 33.72 36.03 27.09 37.43%
EPS 7.64 6.21 8.11 7.59 7.89 7.62 4.48 42.87%
DPS 0.92 1.84 0.85 0.51 0.31 0.62 0.50 50.32%
NAPS 0.2995 0.2855 0.2725 0.2511 0.2405 0.2235 0.1402 66.09%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.37 3.62 3.20 3.21 3.77 3.67 3.73 -
P/RPS 1.19 1.66 1.50 1.54 1.72 1.57 1.93 -27.62%
P/EPS 6.77 8.95 6.07 6.51 7.37 7.43 11.66 -30.47%
EY 14.77 11.17 16.47 15.36 13.58 13.46 8.58 43.77%
DY 1.78 3.31 1.72 1.04 0.53 1.09 0.97 50.05%
P/NAPS 1.73 1.95 1.81 1.97 2.42 2.53 3.73 -40.16%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 18/02/11 23/11/10 25/08/10 12/05/10 10/02/10 -
Price 2.75 3.40 3.84 3.03 3.11 3.82 3.67 -
P/RPS 0.97 1.55 1.80 1.46 1.42 1.63 1.90 -36.20%
P/EPS 5.53 8.41 7.29 6.15 6.08 7.73 11.47 -38.59%
EY 18.09 11.89 13.72 16.27 16.46 12.93 8.72 62.87%
DY 2.18 3.53 1.43 1.10 0.64 1.05 0.98 70.65%
P/NAPS 1.41 1.83 2.17 1.86 1.99 2.63 3.67 -47.24%

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