[MUDAJYA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -57.55%
YoY- 260.27%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 870,428 639,138 447,985 239,354 719,971 508,208 308,104 99.46%
PBT 278,386 212,385 150,716 77,266 167,957 106,651 56,499 188.71%
Tax -41,388 -36,277 -25,642 -12,596 -30,416 -21,707 -12,150 125.88%
NP 236,998 176,108 125,074 64,670 137,541 84,944 44,349 204.72%
-
NP to SH 215,553 151,362 104,817 50,596 119,180 75,844 40,523 203.79%
-
Tax Rate 14.87% 17.08% 17.01% 16.30% 18.11% 20.35% 21.50% -
Total Cost 633,430 463,030 322,911 174,684 582,430 423,264 263,755 79.04%
-
Net Worth 724,022 667,352 638,978 594,042 372,520 338,988 305,412 77.51%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 22,497 10,235 4,096 4,096 13,410 5,960 2,234 364.37%
Div Payout % 10.44% 6.76% 3.91% 8.10% 11.25% 7.86% 5.51% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 724,022 667,352 638,978 594,042 372,520 338,988 305,412 77.51%
NOSH 409,052 409,418 409,601 409,684 372,520 372,514 372,454 6.42%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.23% 27.55% 27.92% 27.02% 19.10% 16.71% 14.39% -
ROE 29.77% 22.68% 16.40% 8.52% 31.99% 22.37% 13.27% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 212.79 156.11 109.37 58.42 193.27 136.43 82.72 87.41%
EPS 52.69 36.97 25.59 12.35 32.00 20.36 10.88 185.42%
DPS 5.50 2.50 1.00 1.00 3.60 1.60 0.60 336.23%
NAPS 1.77 1.63 1.56 1.45 1.00 0.91 0.82 66.78%
Adjusted Per Share Value based on latest NOSH - 409,684
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 46.35 34.03 23.85 12.74 38.34 27.06 16.41 99.43%
EPS 11.48 8.06 5.58 2.69 6.35 4.04 2.16 203.62%
DPS 1.20 0.54 0.22 0.22 0.71 0.32 0.12 362.21%
NAPS 0.3855 0.3553 0.3402 0.3163 0.1984 0.1805 0.1626 77.52%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.20 3.21 3.77 3.67 3.73 2.70 1.12 -
P/RPS 1.50 2.06 3.45 6.28 1.93 1.98 1.35 7.25%
P/EPS 6.07 8.68 14.73 29.72 11.66 13.26 10.29 -29.59%
EY 16.47 11.52 6.79 3.37 8.58 7.54 9.71 42.09%
DY 1.72 0.78 0.27 0.27 0.97 0.59 0.54 116.02%
P/NAPS 1.81 1.97 2.42 2.53 3.73 2.97 1.37 20.34%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 23/11/10 25/08/10 12/05/10 10/02/10 11/11/09 26/08/09 -
Price 3.84 3.03 3.11 3.82 3.67 3.08 2.59 -
P/RPS 1.80 1.94 2.84 6.54 1.90 2.26 3.13 -30.77%
P/EPS 7.29 8.20 12.15 30.93 11.47 15.13 23.81 -54.47%
EY 13.72 12.20 8.23 3.23 8.72 6.61 4.20 119.68%
DY 1.43 0.83 0.32 0.26 0.98 0.52 0.23 236.99%
P/NAPS 2.17 1.86 1.99 2.63 3.67 3.38 3.16 -22.11%

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