[MUDAJYA] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.23%
YoY- 296.04%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 191,153 208,631 239,354 211,763 200,104 182,729 125,375 32.43%
PBT 61,677 73,450 77,266 59,022 50,152 36,834 19,665 114.11%
Tax -10,643 -13,046 -12,596 -8,708 -9,557 -7,085 -5,065 63.98%
NP 51,034 60,404 64,670 50,314 40,595 29,749 14,600 130.14%
-
NP to SH 46,545 54,222 50,596 41,054 35,320 26,479 14,044 122.12%
-
Tax Rate 17.26% 17.76% 16.30% 14.75% 19.06% 19.23% 25.76% -
Total Cost 140,119 148,227 174,684 161,449 159,509 152,980 110,775 16.94%
-
Net Worth 667,267 638,869 594,042 372,540 339,042 305,383 290,565 73.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,140 4,095 4,096 7,450 3,725 2,234 - -
Div Payout % 13.19% 7.55% 8.10% 18.15% 10.55% 8.44% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 667,267 638,869 594,042 372,540 339,042 305,383 290,565 73.97%
NOSH 409,366 409,531 409,684 372,540 372,573 372,419 372,519 6.48%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.70% 28.95% 27.02% 23.76% 20.29% 16.28% 11.65% -
ROE 6.98% 8.49% 8.52% 11.02% 10.42% 8.67% 4.83% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 46.69 50.94 58.42 56.84 53.71 49.07 33.66 24.35%
EPS 11.37 13.24 12.35 11.02 9.48 7.11 3.77 108.60%
DPS 1.50 1.00 1.00 2.00 1.00 0.60 0.00 -
NAPS 1.63 1.56 1.45 1.00 0.91 0.82 0.78 63.38%
Adjusted Per Share Value based on latest NOSH - 372,540
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.19 7.85 9.01 7.97 7.53 6.88 4.72 32.35%
EPS 1.75 2.04 1.90 1.54 1.33 1.00 0.53 121.57%
DPS 0.23 0.15 0.15 0.28 0.14 0.08 0.00 -
NAPS 0.2511 0.2404 0.2235 0.1402 0.1276 0.1149 0.1093 74.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.21 3.77 3.67 3.73 2.70 1.12 0.91 -
P/RPS 6.87 7.40 6.28 6.56 5.03 2.28 2.70 86.27%
P/EPS 28.23 28.47 29.72 33.85 28.48 15.75 24.14 10.98%
EY 3.54 3.51 3.37 2.95 3.51 6.35 4.14 -9.90%
DY 0.47 0.27 0.27 0.54 0.37 0.54 0.00 -
P/NAPS 1.97 2.42 2.53 3.73 2.97 1.37 1.17 41.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 12/05/10 10/02/10 11/11/09 26/08/09 13/05/09 -
Price 3.03 3.11 3.82 3.67 3.08 2.59 1.18 -
P/RPS 6.49 6.10 6.54 6.46 5.73 5.28 3.51 50.58%
P/EPS 26.65 23.49 30.93 33.30 32.49 36.43 31.30 -10.15%
EY 3.75 4.26 3.23 3.00 3.08 2.75 3.19 11.37%
DY 0.50 0.32 0.26 0.54 0.32 0.23 0.00 -
P/NAPS 1.86 1.99 2.63 3.67 3.38 3.16 1.51 14.89%

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