[MUDAJYA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 24.51%
YoY- 7.41%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 719,971 677,610 616,208 501,500 422,382 392,208 363,372 57.55%
PBT 167,957 142,201 112,998 78,660 65,521 68,912 76,776 68.27%
Tax -30,416 -28,942 -24,300 -20,260 -8,185 -9,112 -9,024 124.30%
NP 137,541 113,258 88,698 58,400 57,336 59,800 67,752 60.12%
-
NP to SH 119,180 101,125 81,046 56,176 45,117 46,334 53,328 70.68%
-
Tax Rate 18.11% 20.35% 21.50% 25.76% 12.49% 13.22% 11.75% -
Total Cost 582,430 564,352 527,510 443,100 365,046 332,408 295,620 56.96%
-
Net Worth 372,520 338,988 305,412 290,565 272,418 261,566 251,743 29.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,410 7,946 4,469 - 12,314 8,967 5,958 71.49%
Div Payout % 11.25% 7.86% 5.51% - 27.30% 19.35% 11.17% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 372,520 338,988 305,412 290,565 272,418 261,566 251,743 29.76%
NOSH 372,520 372,514 372,454 372,519 373,176 373,666 148,960 83.93%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.10% 16.71% 14.39% 11.65% 13.57% 15.25% 18.65% -
ROE 31.99% 29.83% 26.54% 19.33% 16.56% 17.71% 21.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 193.27 181.90 165.45 134.62 113.19 104.96 243.94 -14.34%
EPS 32.00 27.15 21.76 15.08 12.09 12.40 35.80 -7.18%
DPS 3.60 2.13 1.20 0.00 3.30 2.40 4.00 -6.76%
NAPS 1.00 0.91 0.82 0.78 0.73 0.70 1.69 -29.45%
Adjusted Per Share Value based on latest NOSH - 372,519
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.09 25.50 23.19 18.87 15.89 14.76 13.67 57.57%
EPS 4.48 3.81 3.05 2.11 1.70 1.74 2.01 70.38%
DPS 0.50 0.30 0.17 0.00 0.46 0.34 0.22 72.60%
NAPS 0.1402 0.1276 0.1149 0.1093 0.1025 0.0984 0.0947 29.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.73 2.70 1.12 0.91 0.85 0.98 2.57 -
P/RPS 1.93 1.48 0.68 0.68 0.75 0.93 1.05 49.88%
P/EPS 11.66 9.95 5.15 6.03 7.03 7.90 7.18 38.03%
EY 8.58 10.05 19.43 16.57 14.22 12.65 13.93 -27.54%
DY 0.97 0.79 1.07 0.00 3.88 2.45 1.56 -27.08%
P/NAPS 3.73 2.97 1.37 1.17 1.16 1.40 1.52 81.63%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 11/11/09 26/08/09 13/05/09 25/02/09 24/11/08 26/08/08 -
Price 3.67 3.08 2.59 1.18 0.88 0.79 0.98 -
P/RPS 1.90 1.69 1.57 0.88 0.78 0.75 0.40 181.77%
P/EPS 11.47 11.35 11.90 7.82 7.28 6.37 2.74 159.06%
EY 8.72 8.81 8.40 12.78 13.74 15.70 36.53 -61.41%
DY 0.98 0.69 0.46 0.00 3.75 3.04 4.08 -61.25%
P/NAPS 3.67 3.38 3.16 1.51 1.21 1.13 0.58 240.95%

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