[MUDAJYA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.85%
YoY- 164.16%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 852,184 895,970 957,416 719,971 677,610 616,208 501,500 42.35%
PBT 283,180 301,432 309,064 167,957 142,201 112,998 78,660 134.71%
Tax -48,369 -51,284 -50,384 -30,416 -28,942 -24,300 -20,260 78.53%
NP 234,810 250,148 258,680 137,541 113,258 88,698 58,400 152.63%
-
NP to SH 201,816 209,634 202,384 119,180 101,125 81,046 56,176 134.38%
-
Tax Rate 17.08% 17.01% 16.30% 18.11% 20.35% 21.50% 25.76% -
Total Cost 617,373 645,822 698,736 582,430 564,352 527,510 443,100 24.72%
-
Net Worth 667,352 638,978 594,042 372,520 338,988 305,412 290,565 73.98%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 13,647 8,192 16,387 13,410 7,946 4,469 - -
Div Payout % 6.76% 3.91% 8.10% 11.25% 7.86% 5.51% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 667,352 638,978 594,042 372,520 338,988 305,412 290,565 73.98%
NOSH 409,418 409,601 409,684 372,520 372,514 372,454 372,519 6.49%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 27.55% 27.92% 27.02% 19.10% 16.71% 14.39% 11.65% -
ROE 30.24% 32.81% 34.07% 31.99% 29.83% 26.54% 19.33% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 208.15 218.74 233.70 193.27 181.90 165.45 134.62 33.67%
EPS 49.29 51.18 49.40 32.00 27.15 21.76 15.08 120.08%
DPS 3.33 2.00 4.00 3.60 2.13 1.20 0.00 -
NAPS 1.63 1.56 1.45 1.00 0.91 0.82 0.78 63.38%
Adjusted Per Share Value based on latest NOSH - 372,540
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.09 42.15 45.04 33.87 31.87 28.99 23.59 42.36%
EPS 9.49 9.86 9.52 5.61 4.76 3.81 2.64 134.47%
DPS 0.64 0.39 0.77 0.63 0.37 0.21 0.00 -
NAPS 0.3139 0.3006 0.2794 0.1752 0.1595 0.1437 0.1367 73.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.21 3.77 3.67 3.73 2.70 1.12 0.91 -
P/RPS 1.54 1.72 1.57 1.93 1.48 0.68 0.68 72.36%
P/EPS 6.51 7.37 7.43 11.66 9.95 5.15 6.03 5.23%
EY 15.36 13.58 13.46 8.58 10.05 19.43 16.57 -4.92%
DY 1.04 0.53 1.09 0.97 0.79 1.07 0.00 -
P/NAPS 1.97 2.42 2.53 3.73 2.97 1.37 1.17 41.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 12/05/10 10/02/10 11/11/09 26/08/09 13/05/09 -
Price 3.03 3.11 3.82 3.67 3.08 2.59 1.18 -
P/RPS 1.46 1.42 1.63 1.90 1.69 1.57 0.88 40.10%
P/EPS 6.15 6.08 7.73 11.47 11.35 11.90 7.82 -14.78%
EY 16.27 16.46 12.93 8.72 8.81 8.40 12.78 17.44%
DY 1.10 0.64 1.05 0.98 0.69 0.46 0.00 -
P/NAPS 1.86 1.99 2.63 3.67 3.38 3.16 1.51 14.89%

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