[MUDAJYA] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 4.49%
YoY- 35.36%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 558,811 440,491 430,662 337,207 356,112 223,078 230,295 80.67%
PBT 77,810 94,014 82,471 80,403 78,234 52,840 74,201 3.21%
Tax -6,371 -4,688 -96 -4,697 -6,496 -5,731 -12,211 -35.21%
NP 71,439 89,326 82,375 75,706 71,738 47,109 61,990 9.92%
-
NP to SH 60,398 74,242 66,492 63,001 60,294 41,245 57,091 3.82%
-
Tax Rate 8.19% 4.99% 0.12% 5.84% 8.30% 10.85% 16.46% -
Total Cost 487,372 351,165 348,287 261,501 284,374 175,969 168,305 103.29%
-
Net Worth 1,079,314 1,009,167 830,553 740,920 796,027 758,810 715,682 31.54%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 21,804 21,819 11,933 11,363 12,246 12,238 12,268 46.77%
Div Payout % 36.10% 29.39% 17.95% 18.04% 20.31% 29.67% 21.49% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,079,314 1,009,167 830,553 740,920 796,027 758,810 715,682 31.54%
NOSH 545,108 545,495 477,329 454,552 408,219 407,962 408,961 21.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.78% 20.28% 19.13% 22.45% 20.14% 21.12% 26.92% -
ROE 5.60% 7.36% 8.01% 8.50% 7.57% 5.44% 7.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 102.51 80.75 90.22 74.18 87.24 54.68 56.31 49.14%
EPS 11.08 13.61 13.93 13.86 14.77 10.11 13.96 -14.28%
DPS 4.00 4.00 2.50 2.50 3.00 3.00 3.00 21.16%
NAPS 1.98 1.85 1.74 1.63 1.95 1.86 1.75 8.58%
Adjusted Per Share Value based on latest NOSH - 454,552
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.03 16.58 16.21 12.69 13.40 8.39 8.67 80.62%
EPS 2.27 2.79 2.50 2.37 2.27 1.55 2.15 3.69%
DPS 0.82 0.82 0.45 0.43 0.46 0.46 0.46 47.06%
NAPS 0.4062 0.3798 0.3125 0.2788 0.2996 0.2855 0.2693 31.55%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.73 2.86 2.19 1.97 3.37 3.62 3.20 -
P/RPS 2.66 3.54 2.43 2.66 3.86 6.62 5.68 -39.72%
P/EPS 24.64 21.01 15.72 14.21 22.82 35.81 22.92 4.94%
EY 4.06 4.76 6.36 7.04 4.38 2.79 4.36 -4.64%
DY 1.47 1.40 1.14 1.27 0.89 0.83 0.94 34.76%
P/NAPS 1.38 1.55 1.26 1.21 1.73 1.95 1.83 -17.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 23/02/12 22/11/11 23/08/11 27/05/11 18/02/11 -
Price 2.73 2.68 2.88 2.15 2.75 3.40 3.84 -
P/RPS 2.66 3.32 3.19 2.90 3.15 6.22 6.82 -46.64%
P/EPS 24.64 19.69 20.67 15.51 18.62 33.63 27.51 -7.08%
EY 4.06 5.08 4.84 6.45 5.37 2.97 3.64 7.55%
DY 1.47 1.49 0.87 1.16 1.09 0.88 0.78 52.63%
P/NAPS 1.38 1.45 1.66 1.32 1.41 1.83 2.19 -26.52%

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