[MUDAJYA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	1,221,862	1,158,380	892,312	870,428	852,184	895,970	957,416	17.63%
YoY %	5.48%	29.82%	2.51%	2.14%	-4.89%	-6.42%	-	-
Horiz. %	127.62%	120.99%	93.20%	90.91%	89.01%	93.58%	100.00%	-
PBT	281,969	262,148	211,360	278,386	283,180	301,432	309,064	-5.92%
YoY %	7.56%	24.03%	-24.08%	-1.69%	-6.06%	-2.47%	-	-
Horiz. %	91.23%	84.82%	68.39%	90.07%	91.63%	97.53%	100.00%	-
Tax	-22,565	-24,454	-22,924	-41,388	-48,369	-51,284	-50,384	-41.43%
YoY %	7.72%	-6.67%	44.61%	14.43%	5.68%	-1.79%	-	-
Horiz. %	44.79%	48.54%	45.50%	82.15%	96.00%	101.79%	100.00%	-
NP	259,404	237,694	188,436	236,998	234,810	250,148	258,680	0.18%
YoY %	9.13%	26.14%	-20.49%	0.93%	-6.13%	-3.30%	-	-
Horiz. %	100.28%	91.89%	72.85%	91.62%	90.77%	96.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	219,386	203,078	164,980	215,553	201,816	209,634	202,384	5.51%
YoY %	8.03%	23.09%	-23.46%	6.81%	-3.73%	3.58%	-	-
Horiz. %	108.40%	100.34%	81.52%	106.51%	99.72%	103.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.00%	9.33%	10.85%	14.87%	17.08%	17.01%	16.30%	-
YoY %	-14.26%	-14.01%	-27.03%	-12.94%	0.41%	4.36%	-	-
Horiz. %	49.08%	57.24%	66.56%	91.23%	104.79%	104.36%	100.00%	-
Total Cost	962,458	920,686	703,876	633,430	617,373	645,822	698,736	23.77%
YoY %	4.54%	30.80%	11.12%	2.60%	-4.41%	-7.57%	-	-
Horiz. %	137.74%	131.76%	100.74%	90.65%	88.36%	92.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	741,089	795,824	758,810	724,022	667,352	638,978	594,042	15.87%
YoY %	-6.88%	4.88%	4.80%	8.49%	4.44%	7.56%	-	-
Horiz. %	124.75%	133.97%	127.74%	121.88%	112.34%	107.56%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	33,341	24,486	48,955	22,497	13,647	8,192	16,387	60.49%
YoY %	36.16%	-49.98%	117.61%	64.85%	66.59%	-50.01%	-	-
Horiz. %	203.46%	149.42%	298.74%	137.29%	83.28%	49.99%	100.00%	-
Div Payout %	15.20%	12.06%	29.67%	10.44%	6.76%	3.91%	8.10%	-
YoY %	26.04%	-59.35%	184.20%	54.44%	72.89%	-51.73%	-	-
Horiz. %	187.65%	148.89%	366.30%	128.89%	83.46%	48.27%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	741,089	795,824	758,810	724,022	667,352	638,978	594,042	15.87%
YoY %	-6.88%	4.88%	4.80%	8.49%	4.44%	7.56%	-	-
Horiz. %	124.75%	133.97%	127.74%	121.88%	112.34%	107.56%	100.00%	-
NOSH	454,656	408,114	407,962	409,052	409,418	409,601	409,684	7.18%
YoY %	11.40%	0.04%	-0.27%	-0.09%	-0.04%	-0.02%	-	-
Horiz. %	110.98%	99.62%	99.58%	99.85%	99.94%	99.98%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	21.23%	20.52%	21.12%	27.23%	27.55%	27.92%	27.02%	-
YoY %	3.46%	-2.84%	-22.44%	-1.16%	-1.33%	3.33%	-	-
Horiz. %	78.57%	75.94%	78.16%	100.78%	101.96%	103.33%	100.00%	-
ROE	29.60%	25.52%	21.74%	29.77%	30.24%	32.81%	34.07%	-
YoY %	15.99%	17.39%	-26.97%	-1.55%	-7.83%	-3.70%	-	-
Horiz. %	86.88%	74.90%	63.81%	87.38%	88.76%	96.30%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	268.74	283.84	218.72	212.79	208.15	218.74	233.70	9.75%
YoY %	-5.32%	29.77%	2.79%	2.23%	-4.84%	-6.40%	-	-
Horiz. %	114.99%	121.45%	93.59%	91.05%	89.07%	93.60%	100.00%	-
EPS	48.25	49.76	40.44	52.69	49.29	51.18	49.40	-1.55%
YoY %	-3.03%	23.05%	-23.25%	6.90%	-3.69%	3.60%	-	-
Horiz. %	97.67%	100.73%	81.86%	106.66%	99.78%	103.60%	100.00%	-
DPS	7.33	6.00	12.00	5.50	3.33	2.00	4.00	49.69%
YoY %	22.17%	-50.00%	118.18%	65.17%	66.50%	-50.00%	-	-
Horiz. %	183.25%	150.00%	300.00%	137.50%	83.25%	50.00%	100.00%	-
NAPS	1.63	1.95	1.86	1.77	1.63	1.56	1.45	8.10%
YoY %	-16.41%	4.84%	5.08%	8.59%	4.49%	7.59%	-	-
Horiz. %	112.41%	134.48%	128.28%	122.07%	112.41%	107.59%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 408,961
RPS	57.47	54.49	41.97	40.94	40.09	42.15	45.04	17.62%
YoY %	5.47%	29.83%	2.52%	2.12%	-4.89%	-6.42%	-	-
Horiz. %	127.60%	120.98%	93.18%	90.90%	89.01%	93.58%	100.00%	-
EPS	10.32	9.55	7.76	10.14	9.49	9.86	9.52	5.52%
YoY %	8.06%	23.07%	-23.47%	6.85%	-3.75%	3.57%	-	-
Horiz. %	108.40%	100.32%	81.51%	106.51%	99.68%	103.57%	100.00%	-
DPS	1.57	1.15	2.30	1.06	0.64	0.39	0.77	60.72%
YoY %	36.52%	-50.00%	116.98%	65.62%	64.10%	-49.35%	-	-
Horiz. %	203.90%	149.35%	298.70%	137.66%	83.12%	50.65%	100.00%	-
NAPS	0.3486	0.3743	0.3569	0.3406	0.3139	0.3006	0.2794	15.88%
YoY %	-6.87%	4.88%	4.79%	8.51%	4.42%	7.59%	-	-
Horiz. %	124.77%	133.97%	127.74%	121.90%	112.35%	107.59%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.97	3.37	3.62	3.20	3.21	3.77	3.67	-
P/RPS	0.73	1.19	1.66	1.50	1.54	1.72	1.57	-39.95%
YoY %	-38.66%	-28.31%	10.67%	-2.60%	-10.47%	9.55%	-	-
Horiz. %	46.50%	75.80%	105.73%	95.54%	98.09%	109.55%	100.00%	-
P/EPS	4.08	6.77	8.95	6.07	6.51	7.37	7.43	-32.91%
YoY %	-39.73%	-24.36%	47.45%	-6.76%	-11.67%	-0.81%	-	-
Horiz. %	54.91%	91.12%	120.46%	81.70%	87.62%	99.19%	100.00%	-
EY	24.49	14.77	11.17	16.47	15.36	13.58	13.46	48.98%
YoY %	65.81%	32.23%	-32.18%	7.23%	13.11%	0.89%	-	-
Horiz. %	181.95%	109.73%	82.99%	122.36%	114.12%	100.89%	100.00%	-
DY	3.72	1.78	3.31	1.72	1.04	0.53	1.09	126.50%
YoY %	108.99%	-46.22%	92.44%	65.38%	96.23%	-51.38%	-	-
Horiz. %	341.28%	163.30%	303.67%	157.80%	95.41%	48.62%	100.00%	-
P/NAPS	1.21	1.73	1.95	1.81	1.97	2.42	2.53	-38.81%
YoY %	-30.06%	-11.28%	7.73%	-8.12%	-18.60%	-4.35%	-	-
Horiz. %	47.83%	68.38%	77.08%	71.54%	77.87%	95.65%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	23/08/11	27/05/11	18/02/11	23/11/10	25/08/10	12/05/10	-
Price	2.15	2.75	3.40	3.84	3.03	3.11	3.82	-
P/RPS	0.80	0.97	1.55	1.80	1.46	1.42	1.63	-37.75%
YoY %	-17.53%	-37.42%	-13.89%	23.29%	2.82%	-12.88%	-	-
Horiz. %	49.08%	59.51%	95.09%	110.43%	89.57%	87.12%	100.00%	-
P/EPS	4.46	5.53	8.41	7.29	6.15	6.08	7.73	-30.67%
YoY %	-19.35%	-34.24%	15.36%	18.54%	1.15%	-21.35%	-	-
Horiz. %	57.70%	71.54%	108.80%	94.31%	79.56%	78.65%	100.00%	-
EY	22.44	18.09	11.89	13.72	16.27	16.46	12.93	44.36%
YoY %	24.05%	52.14%	-13.34%	-15.67%	-1.15%	27.30%	-	-
Horiz. %	173.55%	139.91%	91.96%	106.11%	125.83%	127.30%	100.00%	-
DY	3.41	2.18	3.53	1.43	1.10	0.64	1.05	119.14%
YoY %	56.42%	-38.24%	146.85%	30.00%	71.88%	-39.05%	-	-
Horiz. %	324.76%	207.62%	336.19%	136.19%	104.76%	60.95%	100.00%	-
P/NAPS	1.32	1.41	1.83	2.17	1.86	1.99	2.63	-36.81%
YoY %	-6.38%	-22.95%	-15.67%	16.67%	-6.53%	-24.33%	-	-
Horiz. %	50.19%	53.61%	69.58%	82.51%	70.72%	75.67%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

988

HLIND

HONG LEONG INDUSTRIES BHD

908

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

440

JCY

JCY INTERNATIONAL BERHAD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

GENTING

GENTING BHD

378

UCHITEC

UCHI TECHNOLOGIES BHD

355

GENM

GENTING MALAYSIA BERHAD

295

MAYBANK

MALAYAN BANKING BHD

293

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More