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

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 42.41%
YoY- 80.86%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 916,397 579,190 223,078 870,428 639,138 447,985 239,354 144.53%
PBT 211,477 131,074 52,840 278,386 212,385 150,716 77,266 95.54%
Tax -16,924 -12,227 -5,731 -41,388 -36,277 -25,642 -12,596 21.74%
NP 194,553 118,847 47,109 236,998 176,108 125,074 64,670 108.25%
-
NP to SH 164,540 101,539 41,245 215,553 151,362 104,817 50,596 119.34%
-
Tax Rate 8.00% 9.33% 10.85% 14.87% 17.08% 17.01% 16.30% -
Total Cost 721,844 460,343 175,969 633,430 463,030 322,911 174,684 157.28%
-
Net Worth 741,089 795,824 758,810 724,022 667,352 638,978 594,042 15.87%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 25,006 12,243 12,238 22,497 10,235 4,096 4,096 233.66%
Div Payout % 15.20% 12.06% 29.67% 10.44% 6.76% 3.91% 8.10% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 741,089 795,824 758,810 724,022 667,352 638,978 594,042 15.87%
NOSH 454,655 408,114 407,962 409,052 409,418 409,601 409,684 7.18%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.23% 20.52% 21.12% 27.23% 27.55% 27.92% 27.02% -
ROE 22.20% 12.76% 5.44% 29.77% 22.68% 16.40% 8.52% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 201.56 141.92 54.68 212.79 156.11 109.37 58.42 128.15%
EPS 36.19 24.88 10.11 52.69 36.97 25.59 12.35 104.64%
DPS 5.50 3.00 3.00 5.50 2.50 1.00 1.00 211.26%
NAPS 1.63 1.95 1.86 1.77 1.63 1.56 1.45 8.10%
Adjusted Per Share Value based on latest NOSH - 408,961
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.79 30.84 11.88 46.35 34.03 23.85 12.74 144.57%
EPS 8.76 5.41 2.20 11.48 8.06 5.58 2.69 119.54%
DPS 1.33 0.65 0.65 1.20 0.54 0.22 0.22 231.49%
NAPS 0.3946 0.4237 0.404 0.3855 0.3553 0.3402 0.3163 15.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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 0.98 2.37 6.62 1.50 2.06 3.45 6.28 -70.98%
P/EPS 5.44 13.55 35.81 6.07 8.68 14.73 29.72 -67.72%
EY 18.37 7.38 2.79 16.47 11.52 6.79 3.37 209.41%
DY 2.79 0.89 0.83 1.72 0.78 0.27 0.27 373.74%
P/NAPS 1.21 1.73 1.95 1.81 1.97 2.42 2.53 -38.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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 1.07 1.94 6.22 1.80 1.94 2.84 6.54 -70.05%
P/EPS 5.94 11.05 33.63 7.29 8.20 12.15 30.93 -66.67%
EY 16.83 9.05 2.97 13.72 12.20 8.23 3.23 200.25%
DY 2.56 1.09 0.88 1.43 0.83 0.32 0.26 358.74%
P/NAPS 1.32 1.41 1.83 2.17 1.86 1.99 2.63 -36.81%

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