[MUDAJYA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -80.87%
YoY- -18.48%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,347,059 916,397 579,190 223,078 870,428 639,138 447,985 107.91%
PBT 293,948 211,477 131,074 52,840 278,386 212,385 150,716 55.91%
Tax -17,020 -16,924 -12,227 -5,731 -41,388 -36,277 -25,642 -23.85%
NP 276,928 194,553 118,847 47,109 236,998 176,108 125,074 69.63%
-
NP to SH 231,032 164,540 101,539 41,245 215,553 151,362 104,817 69.12%
-
Tax Rate 5.79% 8.00% 9.33% 10.85% 14.87% 17.08% 17.01% -
Total Cost 1,070,131 721,844 460,343 175,969 633,430 463,030 322,911 121.79%
-
Net Worth 830,569 741,089 795,824 758,810 724,022 667,352 638,978 19.04%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 38,187 25,006 12,243 12,238 22,497 10,235 4,096 341.16%
Div Payout % 16.53% 15.20% 12.06% 29.67% 10.44% 6.76% 3.91% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 830,569 741,089 795,824 758,810 724,022 667,352 638,978 19.04%
NOSH 477,338 454,655 408,114 407,962 409,052 409,418 409,601 10.71%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.56% 21.23% 20.52% 21.12% 27.23% 27.55% 27.92% -
ROE 27.82% 22.20% 12.76% 5.44% 29.77% 22.68% 16.40% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 282.20 201.56 141.92 54.68 212.79 156.11 109.37 87.79%
EPS 48.40 36.19 24.88 10.11 52.69 36.97 25.59 52.76%
DPS 8.00 5.50 3.00 3.00 5.50 2.50 1.00 298.48%
NAPS 1.74 1.63 1.95 1.86 1.77 1.63 1.56 7.53%
Adjusted Per Share Value based on latest NOSH - 407,962
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 71.73 48.79 30.84 11.88 46.35 34.03 23.85 107.93%
EPS 12.30 8.76 5.41 2.20 11.48 8.06 5.58 69.13%
DPS 2.03 1.33 0.65 0.65 1.20 0.54 0.22 338.15%
NAPS 0.4422 0.3946 0.4237 0.404 0.3855 0.3553 0.3402 19.04%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.19 1.97 3.37 3.62 3.20 3.21 3.77 -
P/RPS 0.78 0.98 2.37 6.62 1.50 2.06 3.45 -62.78%
P/EPS 4.52 5.44 13.55 35.81 6.07 8.68 14.73 -54.40%
EY 22.10 18.37 7.38 2.79 16.47 11.52 6.79 119.15%
DY 3.65 2.79 0.89 0.83 1.72 0.78 0.27 464.79%
P/NAPS 1.26 1.21 1.73 1.95 1.81 1.97 2.42 -35.20%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 23/08/11 27/05/11 18/02/11 23/11/10 25/08/10 -
Price 2.88 2.15 2.75 3.40 3.84 3.03 3.11 -
P/RPS 1.02 1.07 1.94 6.22 1.80 1.94 2.84 -49.37%
P/EPS 5.95 5.94 11.05 33.63 7.29 8.20 12.15 -37.79%
EY 16.81 16.83 9.05 2.97 13.72 12.20 8.23 60.77%
DY 2.78 2.56 1.09 0.88 1.43 0.83 0.32 320.93%
P/NAPS 1.66 1.32 1.41 1.83 2.17 1.86 1.99 -11.35%

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