[MUDAJYA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -2.63%
YoY- 49.69%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 677,610 616,208 501,500 422,382 392,208 363,372 321,792 64.21%
PBT 142,201 112,998 78,660 65,521 68,912 76,776 78,144 48.99%
Tax -28,942 -24,300 -20,260 -8,185 -9,112 -9,024 -9,460 110.60%
NP 113,258 88,698 58,400 57,336 59,800 67,752 68,684 39.53%
-
NP to SH 101,125 81,046 56,176 45,117 46,334 53,328 52,300 55.14%
-
Tax Rate 20.35% 21.50% 25.76% 12.49% 13.22% 11.75% 12.11% -
Total Cost 564,352 527,510 443,100 365,046 332,408 295,620 253,108 70.58%
-
Net Worth 338,988 305,412 290,565 272,418 261,566 251,743 243,670 24.59%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,946 4,469 - 12,314 8,967 5,958 - -
Div Payout % 7.86% 5.51% - 27.30% 19.35% 11.17% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 338,988 305,412 290,565 272,418 261,566 251,743 243,670 24.59%
NOSH 372,514 372,454 372,519 373,176 373,666 148,960 148,579 84.45%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.71% 14.39% 11.65% 13.57% 15.25% 18.65% 21.34% -
ROE 29.83% 26.54% 19.33% 16.56% 17.71% 21.18% 21.46% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 181.90 165.45 134.62 113.19 104.96 243.94 216.58 -10.97%
EPS 27.15 21.76 15.08 12.09 12.40 35.80 35.20 -15.88%
DPS 2.13 1.20 0.00 3.30 2.40 4.00 0.00 -
NAPS 0.91 0.82 0.78 0.73 0.70 1.69 1.64 -32.45%
Adjusted Per Share Value based on latest NOSH - 372,877
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.50 23.19 18.87 15.89 14.76 13.67 12.11 64.21%
EPS 3.81 3.05 2.11 1.70 1.74 2.01 1.97 55.16%
DPS 0.30 0.17 0.00 0.46 0.34 0.22 0.00 -
NAPS 0.1276 0.1149 0.1093 0.1025 0.0984 0.0947 0.0917 24.61%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.70 1.12 0.91 0.85 0.98 2.57 2.62 -
P/RPS 1.48 0.68 0.68 0.75 0.93 1.05 1.21 14.35%
P/EPS 9.95 5.15 6.03 7.03 7.90 7.18 7.44 21.36%
EY 10.05 19.43 16.57 14.22 12.65 13.93 13.44 -17.60%
DY 0.79 1.07 0.00 3.88 2.45 1.56 0.00 -
P/NAPS 2.97 1.37 1.17 1.16 1.40 1.52 1.60 50.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 26/08/09 13/05/09 25/02/09 24/11/08 26/08/08 16/05/08 -
Price 3.08 2.59 1.18 0.88 0.79 0.98 2.76 -
P/RPS 1.69 1.57 0.88 0.78 0.75 0.40 1.27 20.96%
P/EPS 11.35 11.90 7.82 7.28 6.37 2.74 7.84 27.94%
EY 8.81 8.40 12.78 13.74 15.70 36.53 12.75 -21.82%
DY 0.69 0.46 0.00 3.75 3.04 4.08 0.00 -
P/NAPS 3.38 3.16 1.51 1.21 1.13 0.58 1.68 59.30%

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