[MUDAJYA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 8.03%
YoY- 8.71%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,998,604 1,761,964 1,347,059 1,221,862 1,158,380 892,312 870,428 74.13%
PBT 343,648 376,056 293,948 281,969 262,148 211,360 278,386 15.08%
Tax -22,118 -18,752 -17,020 -22,565 -24,454 -22,924 -41,388 -34.17%
NP 321,530 357,304 276,928 259,404 237,694 188,436 236,998 22.57%
-
NP to SH 269,280 296,968 231,032 219,386 203,078 164,980 215,553 16.00%
-
Tax Rate 6.44% 4.99% 5.79% 8.00% 9.33% 10.85% 14.87% -
Total Cost 1,677,074 1,404,660 1,070,131 962,458 920,686 703,876 633,430 91.49%
-
Net Worth 1,079,300 1,009,167 830,569 741,089 795,824 758,810 724,022 30.52%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 43,608 87,279 38,187 33,341 24,486 48,955 22,497 55.52%
Div Payout % 16.19% 29.39% 16.53% 15.20% 12.06% 29.67% 10.44% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,079,300 1,009,167 830,569 741,089 795,824 758,810 724,022 30.52%
NOSH 545,101 545,495 477,338 454,656 408,114 407,962 409,052 21.11%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 16.09% 20.28% 20.56% 21.23% 20.52% 21.12% 27.23% -
ROE 24.95% 29.43% 27.82% 29.60% 25.52% 21.74% 29.77% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 366.65 323.00 282.20 268.74 283.84 218.72 212.79 43.77%
EPS 49.40 54.44 48.40 48.25 49.76 40.44 52.69 -4.21%
DPS 8.00 16.00 8.00 7.33 6.00 12.00 5.50 28.40%
NAPS 1.98 1.85 1.74 1.63 1.95 1.86 1.77 7.76%
Adjusted Per Share Value based on latest NOSH - 454,552
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 75.21 66.30 50.69 45.98 43.59 33.58 32.75 74.15%
EPS 10.13 11.18 8.69 8.26 7.64 6.21 8.11 15.99%
DPS 1.64 3.28 1.44 1.25 0.92 1.84 0.85 55.04%
NAPS 0.4061 0.3798 0.3125 0.2789 0.2995 0.2855 0.2725 30.50%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.73 2.86 2.19 1.97 3.37 3.62 3.20 -
P/RPS 0.74 0.89 0.78 0.73 1.19 1.66 1.50 -37.59%
P/EPS 5.53 5.25 4.52 4.08 6.77 8.95 6.07 -6.02%
EY 18.10 19.03 22.10 24.49 14.77 11.17 16.47 6.49%
DY 2.93 5.59 3.65 3.72 1.78 3.31 1.72 42.68%
P/NAPS 1.38 1.55 1.26 1.21 1.73 1.95 1.81 -16.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 23/02/12 22/11/11 23/08/11 27/05/11 18/02/11 -
Price 2.73 2.68 2.88 2.15 2.75 3.40 3.84 -
P/RPS 0.74 0.83 1.02 0.80 0.97 1.55 1.80 -44.74%
P/EPS 5.53 4.92 5.95 4.46 5.53 8.41 7.29 -16.83%
EY 18.10 20.31 16.81 22.44 18.09 11.89 13.72 20.30%
DY 2.93 5.97 2.78 3.41 2.18 3.53 1.43 61.39%
P/NAPS 1.38 1.45 1.66 1.32 1.41 1.83 2.17 -26.06%

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