[MUDAJYA] QoQ Cumulative 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- 29.83%
YoY- 49.69%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 508,208 308,104 125,375 422,382 294,156 181,686 80,448 241.34%
PBT 106,651 56,499 19,665 65,521 51,684 38,388 19,536 209.72%
Tax -21,707 -12,150 -5,065 -8,185 -6,834 -4,512 -2,365 337.78%
NP 84,944 44,349 14,600 57,336 44,850 33,876 17,171 190.04%
-
NP to SH 75,844 40,523 14,044 45,117 34,751 26,664 13,075 222.49%
-
Tax Rate 20.35% 21.50% 25.76% 12.49% 13.22% 11.75% 12.11% -
Total Cost 423,264 263,755 110,775 365,046 249,306 147,810 63,277 254.60%
-
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 5,960 2,234 - 12,314 6,725 2,979 - -
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 22.37% 13.27% 4.83% 16.56% 13.29% 10.59% 5.37% -
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 136.43 82.72 33.66 113.19 78.72 121.97 54.14 85.07%
EPS 20.36 10.88 3.77 12.09 9.30 17.90 8.80 74.84%
DPS 1.60 0.60 0.00 3.30 1.80 2.00 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 23.91 14.49 5.90 19.87 13.84 8.55 3.78 241.64%
EPS 3.57 1.91 0.66 2.12 1.63 1.25 0.62 220.91%
DPS 0.28 0.11 0.00 0.58 0.32 0.14 0.00 -
NAPS 0.1595 0.1437 0.1367 0.1281 0.123 0.1184 0.1146 24.63%
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 1.98 1.35 2.70 0.75 1.24 2.11 4.84 -44.86%
P/EPS 13.26 10.29 24.14 7.03 10.54 14.36 29.77 -41.64%
EY 7.54 9.71 4.14 14.22 9.49 6.96 3.36 71.31%
DY 0.59 0.54 0.00 3.88 1.84 0.78 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 2.26 3.13 3.51 0.78 1.00 0.80 5.10 -41.84%
P/EPS 15.13 23.81 31.30 7.28 8.49 5.47 31.36 -38.45%
EY 6.61 4.20 3.19 13.74 11.77 18.27 3.19 62.46%
DY 0.52 0.23 0.00 3.75 2.28 2.04 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