[MUDAJYA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.39%
YoY- 336.75%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 208,631 239,354 211,763 200,104 182,729 125,375 128,226 38.45%
PBT 73,450 77,266 59,022 50,152 36,834 19,665 13,837 205.23%
Tax -13,046 -12,596 -8,708 -9,557 -7,085 -5,065 -1,351 355.35%
NP 60,404 64,670 50,314 40,595 29,749 14,600 12,486 186.86%
-
NP to SH 54,222 50,596 41,054 35,320 26,479 14,044 10,366 202.24%
-
Tax Rate 17.76% 16.30% 14.75% 19.06% 19.23% 25.76% 9.76% -
Total Cost 148,227 174,684 161,449 159,509 152,980 110,775 115,740 17.98%
-
Net Worth 638,869 594,042 372,540 339,042 305,383 290,565 272,200 76.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,095 4,096 7,450 3,725 2,234 - 5,593 -18.81%
Div Payout % 7.55% 8.10% 18.15% 10.55% 8.44% - 53.96% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 638,869 594,042 372,540 339,042 305,383 290,565 272,200 76.88%
NOSH 409,531 409,684 372,540 372,573 372,419 372,519 372,877 6.46%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 28.95% 27.02% 23.76% 20.29% 16.28% 11.65% 9.74% -
ROE 8.49% 8.52% 11.02% 10.42% 8.67% 4.83% 3.81% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.94 58.42 56.84 53.71 49.07 33.66 34.39 30.03%
EPS 13.24 12.35 11.02 9.48 7.11 3.77 2.78 183.88%
DPS 1.00 1.00 2.00 1.00 0.60 0.00 1.50 -23.74%
NAPS 1.56 1.45 1.00 0.91 0.82 0.78 0.73 66.13%
Adjusted Per Share Value based on latest NOSH - 372,573
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.81 11.26 9.96 9.41 8.60 5.90 6.03 38.44%
EPS 2.55 2.38 1.93 1.66 1.25 0.66 0.49 201.21%
DPS 0.19 0.19 0.35 0.18 0.11 0.00 0.26 -18.91%
NAPS 0.3005 0.2794 0.1752 0.1595 0.1436 0.1367 0.128 76.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.77 3.67 3.73 2.70 1.12 0.91 0.85 -
P/RPS 7.40 6.28 6.56 5.03 2.28 2.70 2.47 108.23%
P/EPS 28.47 29.72 33.85 28.48 15.75 24.14 30.58 -4.66%
EY 3.51 3.37 2.95 3.51 6.35 4.14 3.27 4.84%
DY 0.27 0.27 0.54 0.37 0.54 0.00 1.76 -71.44%
P/NAPS 2.42 2.53 3.73 2.97 1.37 1.17 1.16 63.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 12/05/10 10/02/10 11/11/09 26/08/09 13/05/09 25/02/09 -
Price 3.11 3.82 3.67 3.08 2.59 1.18 0.88 -
P/RPS 6.10 6.54 6.46 5.73 5.28 3.51 2.56 78.68%
P/EPS 23.49 30.93 33.30 32.49 36.43 31.30 31.65 -18.07%
EY 4.26 3.23 3.00 3.08 2.75 3.19 3.16 22.10%
DY 0.32 0.26 0.54 0.32 0.23 0.00 1.70 -67.25%
P/NAPS 1.99 2.63 3.67 3.38 3.16 1.51 1.21 39.45%

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